Average Number of Employees
482024-01-01 ~ 2024-12-31
572023-01-01 ~ 2023-12-31
Turnover/Revenue
9,001,290 GBP2024-01-01 ~ 2024-12-31
9,483,381 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,052,426 GBP2024-01-01 ~ 2024-12-31
-5,220,423 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,948,864 GBP2024-01-01 ~ 2024-12-31
4,262,958 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,507,114 GBP2024-01-01 ~ 2024-12-31
-2,488,999 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,456,068 GBP2024-01-01 ~ 2024-12-31
1,851,955 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,622,048 GBP2024-01-01 ~ 2024-12-31
3,726,435 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,282,370 GBP2024-01-01 ~ 2024-12-31
3,274,550 GBP2023-01-01 ~ 2023-12-31
Fixed Assets - Investments
4,995,815 GBP2024-12-31
4,995,815 GBP2023-12-31
Fixed Assets
6,703,539 GBP2024-12-31
6,866,282 GBP2023-12-31
Total Inventories
1,660,310 GBP2024-12-31
1,890,048 GBP2023-12-31
Debtors
Current
1,426,587 GBP2024-12-31
1,410,339 GBP2023-12-31
Cash at bank and in hand
243,440 GBP2024-12-31
199,667 GBP2023-12-31
Current Assets
3,330,337 GBP2024-12-31
3,500,054 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,187,875 GBP2024-12-31
Net Current Assets/Liabilities
1,142,462 GBP2024-12-31
1,167,525 GBP2023-12-31
Total Assets Less Current Liabilities
7,846,001 GBP2024-12-31
8,033,807 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-891,631 GBP2023-12-31
Net Assets/Liabilities
7,379,320 GBP2024-12-31
7,104,967 GBP2023-12-31
Equity
Called up share capital
11,000 GBP2024-12-31
11,000 GBP2023-12-31
11,000 GBP2023-01-01
Retained earnings (accumulated losses)
7,368,320 GBP2024-12-31
7,093,967 GBP2023-12-31
6,018,563 GBP2023-01-01
Equity
7,379,320 GBP2024-12-31
7,104,967 GBP2023-12-31
6,029,563 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,282,370 GBP2024-01-01 ~ 2024-12-31
3,274,550 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,008,017 GBP2024-01-01 ~ 2024-12-31
-2,199,146 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,008,017 GBP2024-01-01 ~ 2024-12-31
-2,199,146 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
31,683 GBP2024-01-01 ~ 2024-12-31
31,285 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,700 GBP2024-01-01 ~ 2024-12-31
18,232 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,771,374 GBP2024-01-01 ~ 2024-12-31
1,790,185 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
173,432 GBP2024-01-01 ~ 2024-12-31
170,636 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,004,046 GBP2024-01-01 ~ 2024-12-31
2,017,604 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
279,732 GBP2024-01-01 ~ 2024-12-31
253,682 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
655,512 GBP2024-01-01 ~ 2024-12-31
875,712 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
97,371 GBP2024-12-31
97,371 GBP2023-12-31
Intangible Assets - Gross Cost
475,163 GBP2024-12-31
433,671 GBP2023-12-31
Computer software
41,492 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
97,371 GBP2024-12-31
97,371 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
372,574 GBP2024-12-31
297,971 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
74,603 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
1,197,675 GBP2024-12-31
1,197,675 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
22,816 GBP2024-12-31
22,816 GBP2023-12-31
Plant and equipment
317,778 GBP2024-12-31
373,360 GBP2023-12-31
Motor vehicles
9,750 GBP2024-12-31
9,750 GBP2023-12-31
Furniture and fittings
185,124 GBP2024-12-31
177,720 GBP2023-12-31
Other
1,149,580 GBP2024-12-31
1,149,580 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,685,048 GBP2024-12-31
1,733,226 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-115,865 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-115,865 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
351,047 GBP2023-12-31
Motor vehicles
9,750 GBP2023-12-31
Furniture and fittings
152,624 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,196,134 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
23,246 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
7,320 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
31,683 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
165,636 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-115,865 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-115,865 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
258,428 GBP2024-12-31
Motor vehicles
9,750 GBP2024-12-31
Furniture and fittings
159,944 GBP2024-12-31
Other
828,885 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,277,588 GBP2024-12-31
Finished Goods/Goods for Resale
1,660,310 GBP2024-12-31
1,890,048 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,033,348 GBP2024-12-31
1,079,371 GBP2023-12-31
Other Debtors
Current
237,453 GBP2024-12-31
208,154 GBP2023-12-31
Prepayments/Accrued Income
Current
155,786 GBP2024-12-31
122,814 GBP2023-12-31
Trade Creditors/Trade Payables
Current
433,557 GBP2024-12-31
495,151 GBP2023-12-31
Amounts owed to group undertakings
Current
844,179 GBP2024-12-31
1,177,286 GBP2023-12-31
Other Taxation & Social Security Payable
Current
216,204 GBP2024-12-31
195,562 GBP2023-12-31
Other Creditors
Current
137,239 GBP2024-12-31
136,346 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
206,064 GBP2024-12-31
67,969 GBP2023-12-31
Creditors
Current
2,187,875 GBP2024-12-31
2,332,529 GBP2023-12-31
Amounts owed to group undertakings
Non-current
435,999 GBP2024-12-31
578,072 GBP2023-12-31
Creditors
Non-current
452,593 GBP2024-12-31
891,631 GBP2023-12-31
Net Deferred Tax Liability/Asset
-14,088 GBP2024-12-31
-37,209 GBP2023-12-31
-51,861 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
11,121 GBP2024-01-01 ~ 2024-12-31
2,652 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-8,609 GBP2023-12-31
Deferred Tax Liabilities
-14,088 GBP2024-12-31
-37,209 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,100,000 shares2024-12-31
1,100,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31