Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
6,469,545 GBP2024-01-01 ~ 2024-12-31
5,989,578 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,652,225 GBP2024-01-01 ~ 2024-12-31
-3,276,518 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,817,320 GBP2024-01-01 ~ 2024-12-31
2,713,060 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,035,226 GBP2024-01-01 ~ 2024-12-31
-3,200,507 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-217,906 GBP2024-01-01 ~ 2024-12-31
-487,447 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-168,794 GBP2024-01-01 ~ 2024-12-31
-360,676 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-168,794 GBP2024-01-01 ~ 2024-12-31
-360,676 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
320,836 GBP2024-12-31
515,110 GBP2023-12-31
Fixed Assets - Investments
430,000 GBP2024-12-31
430,000 GBP2023-12-31
Fixed Assets
750,836 GBP2024-12-31
945,110 GBP2023-12-31
Total Inventories
24,120 GBP2024-12-31
28,335 GBP2023-12-31
Debtors
1,042,857 GBP2024-12-31
912,089 GBP2023-12-31
Cash at bank and in hand
541,515 GBP2024-12-31
475,393 GBP2023-12-31
Current Assets
1,608,492 GBP2024-12-31
1,415,817 GBP2023-12-31
Creditors
Current
1,077,884 GBP2024-12-31
871,575 GBP2023-12-31
Net Current Assets/Liabilities
530,608 GBP2024-12-31
544,242 GBP2023-12-31
Total Assets Less Current Liabilities
1,281,444 GBP2024-12-31
1,489,352 GBP2023-12-31
Net Assets/Liabilities
1,247,382 GBP2024-12-31
1,416,176 GBP2023-12-31
Equity
Called up share capital
457,143 GBP2024-12-31
457,143 GBP2023-12-31
457,143 GBP2022-12-31
Share premium
242,857 GBP2024-12-31
242,857 GBP2023-12-31
242,857 GBP2022-12-31
Revaluation reserve
82,620 GBP2024-12-31
82,620 GBP2023-12-31
82,620 GBP2022-12-31
Retained earnings (accumulated losses)
464,762 GBP2024-12-31
633,556 GBP2023-12-31
994,232 GBP2022-12-31
Equity
1,247,382 GBP2024-12-31
1,416,176 GBP2023-12-31
1,776,852 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-168,794 GBP2024-01-01 ~ 2024-12-31
-360,676 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,342,878 GBP2024-01-01 ~ 2024-12-31
3,950,712 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
43,544 GBP2024-01-01 ~ 2024-12-31
44,377 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,001 GBP2024-01-01 ~ 2024-12-31
58,198 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,424,423 GBP2024-01-01 ~ 2024-12-31
4,053,287 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
942024-01-01 ~ 2024-12-31
1082023-01-01 ~ 2023-12-31
Current Tax for the Period
-41,402 GBP2024-01-01 ~ 2024-12-31
-81,562 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-54,477 GBP2024-01-01 ~ 2024-12-31
-114,648 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,915,513 GBP2024-12-31
4,045,373 GBP2023-12-31
Furniture and fittings
731,197 GBP2024-12-31
718,011 GBP2023-12-31
Motor vehicles
29,560 GBP2024-12-31
29,560 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,091,390 GBP2024-12-31
5,208,064 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-131,530 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-131,530 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
415,120 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,780,059 GBP2024-12-31
3,786,318 GBP2023-12-31
Furniture and fittings
627,030 GBP2024-12-31
577,866 GBP2023-12-31
Motor vehicles
28,290 GBP2024-12-31
26,576 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,770,554 GBP2024-12-31
4,692,954 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
32,981 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
125,271 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
49,164 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,714 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
209,130 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-131,530 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-131,530 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
335,175 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
79,945 GBP2024-12-31
112,926 GBP2023-12-31
Plant and equipment
135,454 GBP2024-12-31
259,055 GBP2023-12-31
Furniture and fittings
104,167 GBP2024-12-31
140,145 GBP2023-12-31
Motor vehicles
1,270 GBP2024-12-31
2,984 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
430,000 GBP2023-12-31
Investments in Group Undertakings
430,000 GBP2024-12-31
430,000 GBP2023-12-31
Merchandise
24,120 GBP2024-12-31
28,335 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
288,903 GBP2024-12-31
266,670 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
250,000 GBP2024-12-31
250,000 GBP2023-12-31
Other Debtors
Current
19,873 GBP2023-12-31
Prepayments
Current
278,989 GBP2024-12-31
160,580 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
817,892 GBP2024-12-31
697,123 GBP2023-12-31
Trade Creditors/Trade Payables
Current
552,571 GBP2024-12-31
342,259 GBP2023-12-31
Amounts owed to group undertakings
Current
72,873 GBP2024-12-31
68,660 GBP2023-12-31
Other Taxation & Social Security Payable
Current
41,163 GBP2024-12-31
36,796 GBP2023-12-31
Other Creditors
Current
8,765 GBP2024-12-31
16,588 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
179,575 GBP2024-12-31
232,554 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
34,062 GBP2024-12-31
73,176 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
450,000 shares2024-12-31
Class 2 ordinary share
7,143 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-168,794 GBP2024-01-01 ~ 2024-12-31