Average Number of Employees
882024-01-01 ~ 2024-12-31
942023-01-01 ~ 2023-12-31
Turnover/Revenue
14,330,931 GBP2024-01-01 ~ 2024-12-31
16,063,862 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,103,514 GBP2024-01-01 ~ 2024-12-31
-12,321,820 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,227,417 GBP2024-01-01 ~ 2024-12-31
3,742,042 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-317,840 GBP2024-01-01 ~ 2024-12-31
-321,788 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,986,477 GBP2024-01-01 ~ 2024-12-31
-2,799,238 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-69,839 GBP2024-01-01 ~ 2024-12-31
686,734 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-80,968 GBP2024-01-01 ~ 2024-12-31
679,466 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-113,884 GBP2024-01-01 ~ 2024-12-31
473,669 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,763,005 GBP2024-12-31
1,603,294 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
1,763,006 GBP2024-12-31
1,603,295 GBP2023-12-31
Total Inventories
1,775,620 GBP2024-12-31
1,830,687 GBP2023-12-31
Debtors
2,201,142 GBP2024-12-31
3,216,417 GBP2023-12-31
Cash at bank and in hand
1,077,199 GBP2024-12-31
885,187 GBP2023-12-31
Current Assets
5,053,961 GBP2024-12-31
5,932,291 GBP2023-12-31
Net Current Assets/Liabilities
3,268,810 GBP2024-12-31
3,503,993 GBP2023-12-31
Total Assets Less Current Liabilities
5,031,816 GBP2024-12-31
5,107,288 GBP2023-12-31
Net Assets/Liabilities
4,518,561 GBP2024-12-31
4,807,245 GBP2023-12-31
Equity
Called up share capital
200,000 GBP2024-12-31
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Retained earnings (accumulated losses)
4,318,561 GBP2024-12-31
4,607,245 GBP2023-12-31
4,287,476 GBP2022-12-31
Equity
4,518,561 GBP2024-12-31
4,807,245 GBP2023-12-31
4,487,476 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-113,884 GBP2024-01-01 ~ 2024-12-31
473,669 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-113,884 GBP2024-01-01 ~ 2024-12-31
473,669 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-113,884 GBP2024-01-01 ~ 2024-12-31
473,669 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-174,800 GBP2024-01-01 ~ 2024-12-31
-153,900 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-174,800 GBP2024-01-01 ~ 2024-12-31
-153,900 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-174,800 GBP2024-01-01 ~ 2024-12-31
-153,900 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-174,800 GBP2024-01-01 ~ 2024-12-31
-153,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
395,832 GBP2024-01-01 ~ 2024-12-31
410,129 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
15.002024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
25.002024-01-01 ~ 2024-12-31
Motor vehicles
25.002024-01-01 ~ 2024-12-31
Audit Fees/Expenses
15,400 GBP2024-01-01 ~ 2024-12-31
15,258 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,710,008 GBP2024-01-01 ~ 2024-12-31
2,373,384 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
247,307 GBP2024-01-01 ~ 2024-12-31
203,169 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
91,914 GBP2024-01-01 ~ 2024-12-31
105,711 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,049,229 GBP2024-01-01 ~ 2024-12-31
2,682,264 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
36,746 GBP2024-01-01 ~ 2024-12-31
36,236 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,916 GBP2024-01-01 ~ 2024-12-31
68,549 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-20,242 GBP2024-01-01 ~ 2024-12-31
169,867 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
174,800 GBP2024-01-01 ~ 2024-12-31
153,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,983,324 GBP2024-12-31
7,479,500 GBP2023-12-31
Tools/Equipment for furniture and fittings
348,924 GBP2024-12-31
316,892 GBP2023-12-31
Motor vehicles
80,501 GBP2024-12-31
80,501 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,154,559 GBP2024-12-31
8,599,253 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-6,316 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-6,316 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
741,810 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,725,957 GBP2024-12-31
6,367,482 GBP2023-12-31
Tools/Equipment for furniture and fittings
316,725 GBP2024-12-31
309,331 GBP2023-12-31
Motor vehicles
49,002 GBP2024-12-31
33,950 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,391,554 GBP2024-12-31
6,995,959 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
358,712 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
7,394 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
15,052 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
395,832 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-237 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-237 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
441,940 GBP2024-12-31
437,164 GBP2023-12-31
Plant and equipment
1,257,367 GBP2024-12-31
1,112,018 GBP2023-12-31
Tools/Equipment for furniture and fittings
32,199 GBP2024-12-31
7,561 GBP2023-12-31
Motor vehicles
31,499 GBP2024-12-31
46,551 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
164,032 GBP2024-12-31
217,557 GBP2023-12-31
Amounts invested in assets
Non-current
1 GBP2024-12-31
1 GBP2023-12-31
Raw Materials
610,046 GBP2024-12-31
739,288 GBP2023-12-31
Finished Goods
1,165,574 GBP2024-12-31
1,091,399 GBP2023-12-31
Trade Debtors/Trade Receivables
1,912,747 GBP2024-12-31
2,948,846 GBP2023-12-31
Prepayments/Accrued Income
137,446 GBP2024-12-31
56,766 GBP2023-12-31
Other Debtors
133,796 GBP2024-12-31
106,649 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,293,341 GBP2024-12-31
1,637,260 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
300,153 GBP2024-12-31
465,062 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
137,248 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
66,552 GBP2024-12-31
69,878 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
81,542 GBP2024-12-31
83,632 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
13,767 GBP2023-12-31
Other Creditors
Amounts falling due within one year
23,553 GBP2024-12-31
21,451 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
47,439 GBP2024-12-31
32,251 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
81,542 GBP2024-12-31
88,327 GBP2023-12-31
Between one and five year
51,149 GBP2024-12-31
32,251 GBP2023-12-31
Minimum gross finance lease payments owing
132,691 GBP2024-12-31
120,578 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
128,981 GBP2024-12-31
115,882 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
285,821 GBP2024-12-31
235,752 GBP2023-12-31
Deferred Tax Liabilities
-285,821 GBP2024-12-31
-235,752 GBP2023-12-31
Net Deferred Tax Liability/Asset
-268,668 GBP2024-12-31
-235,752 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
22,343 GBP2024-12-31
12,620 GBP2023-12-31
Between one and five year
41,801 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
64,144 GBP2024-12-31
12,620 GBP2023-12-31
Advances or credits given to directors
-13,767 GBP2023-12-31
-3,779 GBP2022-12-31
Advances or credits made to directors during the period
13,767 GBP2024-01-01 ~ 2024-12-31
-9,988 GBP2023-01-01 ~ 2023-12-31