Property, Plant & Equipment
81,608 GBP2024-12-31
97,994 GBP2023-12-31
Investment Property
150,000 GBP2024-12-31
115,000 GBP2023-12-31
Fixed Assets
231,608 GBP2024-12-31
212,994 GBP2023-12-31
Total Inventories
52,966 GBP2024-12-31
44,536 GBP2023-12-31
Debtors
146,761 GBP2024-12-31
138,065 GBP2023-12-31
Cash at bank and in hand
37,553 GBP2024-12-31
42,086 GBP2023-12-31
Current Assets
237,280 GBP2024-12-31
224,687 GBP2023-12-31
Creditors
Current
244,068 GBP2024-12-31
202,681 GBP2023-12-31
Net Current Assets/Liabilities
-6,788 GBP2024-12-31
22,006 GBP2023-12-31
Total Assets Less Current Liabilities
224,820 GBP2024-12-31
235,000 GBP2023-12-31
Net Assets/Liabilities
-30,552 GBP2024-12-31
21,921 GBP2023-12-31
Equity
Called up share capital
15,100 GBP2024-12-31
15,100 GBP2023-12-31
Retained earnings (accumulated losses)
-71,377 GBP2024-12-31
6,821 GBP2023-12-31
Equity
-30,552 GBP2024-12-31
21,921 GBP2023-12-31
Average Number of Employees
152024-01-01 ~ 2024-12-31
152023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
70,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
70,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
64,380 GBP2024-12-31
64,380 GBP2023-12-31
Plant and equipment
214,387 GBP2024-12-31
213,727 GBP2023-12-31
Furniture and fittings
220,200 GBP2024-12-31
220,200 GBP2023-12-31
Computers
41,483 GBP2024-12-31
41,353 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
540,450 GBP2024-12-31
539,660 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
31,403 GBP2024-12-31
30,649 GBP2023-12-31
Plant and equipment
175,069 GBP2024-12-31
162,017 GBP2023-12-31
Furniture and fittings
212,174 GBP2024-12-31
209,394 GBP2023-12-31
Computers
40,196 GBP2024-12-31
39,606 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
458,842 GBP2024-12-31
441,666 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
754 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
13,052 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,780 GBP2024-01-01 ~ 2024-12-31
Computers
590 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
17,176 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
32,977 GBP2024-12-31
33,731 GBP2023-12-31
Plant and equipment
39,318 GBP2024-12-31
51,710 GBP2023-12-31
Furniture and fittings
8,026 GBP2024-12-31
10,806 GBP2023-12-31
Computers
1,287 GBP2024-12-31
1,747 GBP2023-12-31
Investment Property - Fair Value Model
150,000 GBP2024-12-31
115,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,824 GBP2024-12-31
1,824 GBP2023-12-31
Prepayments
Current
6,048 GBP2024-12-31
5,965 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
146,761 GBP2024-12-31
138,065 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
143,250 GBP2024-12-31
76,854 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
8,036 GBP2024-12-31
7,241 GBP2023-12-31
Trade Creditors/Trade Payables
Current
50,596 GBP2024-12-31
47,861 GBP2023-12-31
Amounts owed to group undertakings
Current
999 GBP2023-12-31
Corporation Tax Payable
Current
19,727 GBP2024-12-31
48,460 GBP2023-12-31
Other Taxation & Social Security Payable
Current
5,395 GBP2024-12-31
6,648 GBP2023-12-31
Other Creditors
Current
13,625 GBP2024-12-31
11,359 GBP2023-12-31
Accrued Liabilities
Current
3,439 GBP2024-12-31
3,259 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current, Between one and two years
91,694 GBP2024-12-31
Between one and two years, Non-current
74,485 GBP2023-12-31
Between two and five year, Non-current
127,666 GBP2024-12-31
116,206 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
14,352 GBP2024-12-31
22,388 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
7,241 GBP2023-12-31
Between one and five year, hire purchase agreements
14,352 GBP2024-12-31
22,388 GBP2023-12-31
hire purchase agreements
22,388 GBP2024-12-31
29,629 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
51,768 GBP2024-12-31
51,768 GBP2023-12-31
Between one and five year
174,192 GBP2024-12-31
182,959 GBP2023-12-31
More than five year
42,333 GBP2024-12-31
85,333 GBP2023-12-31
All periods
268,293 GBP2024-12-31
320,060 GBP2023-12-31
Bank Overdrafts
Secured
17,950 GBP2024-12-31
Bank Borrowings
Secured
357,045 GBP2024-12-31
267,545 GBP2023-12-31
Total Borrowings
Secured
397,383 GBP2024-12-31
297,174 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
9,275 GBP2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
77,860 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
77,860 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-130,333 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-130,333 GBP2024-01-01 ~ 2024-12-31