Par Value of Share
Class 1 ordinary share
12025-01-01 ~ 2025-12-31
Turnover/Revenue
11,732,981 GBP2025-01-01 ~ 2025-12-31
12,224,446 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
-8,446,307 GBP2025-01-01 ~ 2025-12-31
-8,625,137 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
3,286,674 GBP2025-01-01 ~ 2025-12-31
3,599,309 GBP2024-01-01 ~ 2024-12-31
Distribution Costs
-527,204 GBP2025-01-01 ~ 2025-12-31
-565,041 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-1,563,199 GBP2025-01-01 ~ 2025-12-31
-1,689,314 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
1,218,103 GBP2025-01-01 ~ 2025-12-31
1,354,007 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,163,154 GBP2025-01-01 ~ 2025-12-31
1,284,665 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
865,242 GBP2025-01-01 ~ 2025-12-31
949,905 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
1,418,391 GBP2025-01-01 ~ 2025-12-31
949,905 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
3,044,375 GBP2025-12-31
2,597,245 GBP2024-12-31
Fixed Assets - Investments
700 GBP2025-12-31
700 GBP2024-12-31
Fixed Assets
3,045,075 GBP2025-12-31
2,597,945 GBP2024-12-31
Total Inventories
1,558,382 GBP2025-12-31
1,302,729 GBP2024-12-31
Debtors
1,869,121 GBP2025-12-31
1,766,738 GBP2024-12-31
Cash at bank and in hand
51,333 GBP2025-12-31
12,475 GBP2024-12-31
Current Assets
3,478,836 GBP2025-12-31
3,081,942 GBP2024-12-31
Net Current Assets/Liabilities
1,521,948 GBP2025-12-31
1,423,746 GBP2024-12-31
Total Assets Less Current Liabilities
4,567,023 GBP2025-12-31
4,021,691 GBP2024-12-31
Net Assets/Liabilities
3,645,938 GBP2025-12-31
3,149,547 GBP2024-12-31
Equity
Called up share capital
110 GBP2025-12-31
110 GBP2024-12-31
110 GBP2023-12-31
Revaluation reserve
553,149 GBP2025-12-31
Retained earnings (accumulated losses)
3,092,679 GBP2025-12-31
3,149,437 GBP2024-12-31
3,099,532 GBP2023-12-31
Equity
3,645,938 GBP2025-12-31
3,149,547 GBP2024-12-31
3,099,642 GBP2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-922,000 GBP2025-01-01 ~ 2025-12-31
-900,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-922,000 GBP2025-01-01 ~ 2025-12-31
-900,000 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
865,242 GBP2025-01-01 ~ 2025-12-31
949,905 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,001,324 GBP2025-01-01 ~ 2025-12-31
1,930,882 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
219,317 GBP2025-01-01 ~ 2025-12-31
170,214 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
64,359 GBP2025-01-01 ~ 2025-12-31
52,175 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
2,285,000 GBP2025-01-01 ~ 2025-12-31
2,153,271 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
662025-01-01 ~ 2025-12-31
672024-01-01 ~ 2024-12-31
Director Remuneration
33,530 GBP2025-01-01 ~ 2025-12-31
34,707 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
281,629 GBP2025-01-01 ~ 2025-12-31
176,866 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
356,244 GBP2025-01-01 ~ 2025-12-31
201,440 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
290,789 GBP2025-01-01 ~ 2025-12-31
321,166 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,559,779 GBP2025-12-31
822,247 GBP2024-12-31
Land and buildings, Long leasehold
44,147 GBP2024-12-31
Plant and equipment
6,159,849 GBP2025-12-31
6,151,950 GBP2024-12-31
Motor vehicles
646,516 GBP2025-12-31
677,642 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
8,410,291 GBP2025-12-31
7,695,986 GBP2024-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-35,914 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
-31,126 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Disposals
-67,040 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
737,532 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
737,532 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
178,772 GBP2025-12-31
165,020 GBP2024-12-31
Plant and equipment
4,707,541 GBP2025-12-31
4,478,951 GBP2024-12-31
Motor vehicles
471,694 GBP2025-12-31
449,068 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,365,916 GBP2025-12-31
5,098,741 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
13,752 GBP2025-01-01 ~ 2025-12-31
Plant and equipment
256,290 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
43,705 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
315,954 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-27,700 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
-21,079 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-48,779 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Land and buildings
1,381,007 GBP2025-12-31
657,227 GBP2024-12-31
Plant and equipment
1,452,308 GBP2025-12-31
1,672,999 GBP2024-12-31
Motor vehicles
174,822 GBP2025-12-31
228,574 GBP2024-12-31
Land and buildings, Long leasehold
38,445 GBP2024-12-31
Investments in Group Undertakings
Cost valuation
700 GBP2024-12-31
Investments in Group Undertakings
700 GBP2025-12-31
700 GBP2024-12-31
Raw Materials
726,283 GBP2025-12-31
694,837 GBP2024-12-31
Finished Goods
832,099 GBP2025-12-31
607,892 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
1,020,009 GBP2025-12-31
900,828 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
32,948 GBP2025-12-31
41,872 GBP2024-12-31
Prepayments
Current
49,404 GBP2025-12-31
137,785 GBP2024-12-31
Debtors
Amounts falling due within one year, Current
1,869,121 GBP2025-12-31
Current, Amounts falling due within one year
1,766,738 GBP2024-12-31
Bank Borrowings/Overdrafts
Current
208,855 GBP2025-12-31
298,780 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
163,915 GBP2025-12-31
250,070 GBP2024-12-31
Trade Creditors/Trade Payables
Current
949,880 GBP2025-12-31
623,278 GBP2024-12-31
Amounts owed to group undertakings
Current
800 GBP2025-12-31
800 GBP2024-12-31
Corporation Tax Payable
Current
356,244 GBP2025-12-31
201,440 GBP2024-12-31
Other Taxation & Social Security Payable
Current
57,613 GBP2025-12-31
46,111 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
219,581 GBP2025-12-31
237,717 GBP2024-12-31
Bank Borrowings/Overdrafts
Non-current
260,675 GBP2025-12-31
173,870 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
97,423 GBP2025-12-31
261,338 GBP2024-12-31
Bank Borrowings
Current, Amounts falling due within one year
259,326 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
298,780 GBP2024-12-31
Bank Borrowings
Between two and five year, Non-current
118,541 GBP2025-12-31
Non-current, Between two and five year
61,609 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
261,338 GBP2025-12-31
511,408 GBP2024-12-31
Bank Overdrafts
Secured
39,454 GBP2024-12-31
Bank Borrowings
Secured
469,530 GBP2025-12-31
433,196 GBP2024-12-31
Total Borrowings
Secured
1,680,748 GBP2025-12-31
1,607,336 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
562,987 GBP2025-12-31
436,936 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
110 shares2025-12-31