Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Intangible Assets
22,500 GBP2024-12-31
38,500 GBP2023-12-31
Property, Plant & Equipment
46,769 GBP2024-12-31
69,306 GBP2023-12-31
Fixed Assets
69,269 GBP2024-12-31
107,806 GBP2023-12-31
Total Inventories
905,858 GBP2024-12-31
1,324,074 GBP2023-12-31
Debtors
858,476 GBP2024-12-31
1,124,898 GBP2023-12-31
Cash at bank and in hand
137,328 GBP2024-12-31
42,045 GBP2023-12-31
Current Assets
1,901,662 GBP2024-12-31
2,491,017 GBP2023-12-31
Creditors
Current
1,207,940 GBP2024-12-31
1,792,083 GBP2023-12-31
Net Current Assets/Liabilities
693,722 GBP2024-12-31
698,934 GBP2023-12-31
Total Assets Less Current Liabilities
762,991 GBP2024-12-31
806,740 GBP2023-12-31
Net Assets/Liabilities
725,518 GBP2024-12-31
701,787 GBP2023-12-31
Equity
Called up share capital
47,147 GBP2024-12-31
47,147 GBP2023-12-31
Share premium
79,391 GBP2024-12-31
79,391 GBP2023-12-31
Capital redemption reserve
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Retained earnings (accumulated losses)
588,980 GBP2024-12-31
565,249 GBP2023-12-31
Equity
725,518 GBP2024-12-31
701,787 GBP2023-12-31
Average Number of Employees
172024-01-01 ~ 2024-12-31
212023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
85,000 GBP2023-12-31
Other than goodwill
11,000 GBP2023-12-31
Intangible Assets - Gross Cost
96,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
62,500 GBP2024-12-31
46,500 GBP2023-12-31
Other than goodwill
11,000 GBP2024-12-31
11,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
73,500 GBP2024-12-31
57,500 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
16,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
16,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
22,500 GBP2024-12-31
38,500 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
9,151 GBP2024-12-31
9,151 GBP2023-12-31
Plant and equipment
247,393 GBP2024-12-31
246,189 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
256,544 GBP2024-12-31
255,340 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
6,863 GBP2024-12-31
6,497 GBP2023-12-31
Plant and equipment
202,912 GBP2024-12-31
179,537 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
209,775 GBP2024-12-31
186,034 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
366 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
23,375 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
23,741 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
2,288 GBP2024-12-31
2,654 GBP2023-12-31
Plant and equipment
44,481 GBP2024-12-31
66,652 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
63,487 GBP2024-12-31
70,932 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
35,750 GBP2024-12-31
27,103 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
10,896 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
27,737 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
43,829 GBP2023-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
706,308 GBP2024-12-31
1,032,201 GBP2023-12-31
Other Debtors
Current, Amounts falling due within one year
125,795 GBP2024-12-31
82,697 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
858,476 GBP2024-12-31
1,124,898 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
15,333 GBP2024-12-31
70,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
3,021 GBP2024-12-31
10,191 GBP2023-12-31
Trade Creditors/Trade Payables
Current
726,986 GBP2024-12-31
1,253,015 GBP2023-12-31
Other Taxation & Social Security Payable
Current
183,308 GBP2024-12-31
266,068 GBP2023-12-31
Other Creditors
Current
279,292 GBP2024-12-31
192,809 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
7,833 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,821 GBP2023-12-31
Other Creditors
Non-current
28,431 GBP2024-12-31
94,299 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
2,821 GBP2023-12-31
hire purchase agreements
3,021 GBP2024-12-31
13,012 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
81,428 GBP2024-12-31
66,353 GBP2023-12-31
Between one and five year
244,243 GBP2024-12-31
251,531 GBP2023-12-31
More than five year
64,167 GBP2024-12-31
119,167 GBP2023-12-31
All periods
389,838 GBP2024-12-31
437,051 GBP2023-12-31
Bank Borrowings
Secured
15,333 GBP2024-12-31
77,833 GBP2023-12-31
Total Borrowings
Secured
188,578 GBP2024-12-31
743,152 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-12-31
Class 2 ordinary share
17,147 shares2024-12-31