Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Nominal value of shares issued in a specific share issue
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Turnover/Revenue
29,701,078 GBP2024-01-01 ~ 2024-12-31
27,879,367 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-29,403,021 GBP2024-01-01 ~ 2024-12-31
-30,233,428 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
298,057 GBP2024-01-01 ~ 2024-12-31
-2,354,061 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,650,247 GBP2024-01-01 ~ 2024-12-31
-5,689,630 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-6,352,190 GBP2024-01-01 ~ 2024-12-31
-8,043,691 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
24,306 GBP2024-01-01 ~ 2024-12-31
52,791 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-310,622 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-6,638,506 GBP2024-01-01 ~ 2024-12-31
-7,990,900 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-6,014,420 GBP2024-01-01 ~ 2024-12-31
-7,518,352 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-6,014,420 GBP2024-01-01 ~ 2024-12-31
-7,518,352 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,145,981 GBP2024-12-31
3,480,056 GBP2023-12-31
Fixed Assets - Investments
2 GBP2024-12-31
2 GBP2023-12-31
Fixed Assets
7,145,983 GBP2024-12-31
3,480,058 GBP2023-12-31
Total Inventories
15,833,952 GBP2024-12-31
14,818,532 GBP2023-12-31
Debtors
10,554,523 GBP2024-12-31
7,524,871 GBP2023-12-31
Cash at bank and in hand
3,649 GBP2024-12-31
758,618 GBP2023-12-31
Current Assets
26,392,124 GBP2024-12-31
23,102,021 GBP2023-12-31
Net Current Assets/Liabilities
-3,730,637 GBP2024-12-31
2,028,207 GBP2023-12-31
Total Assets Less Current Liabilities
3,415,346 GBP2024-12-31
5,508,265 GBP2023-12-31
Net Assets/Liabilities
2,150,011 GBP2024-12-31
4,664,431 GBP2023-12-31
Equity
Called up share capital
10,412 GBP2024-12-31
10,410 GBP2023-12-31
10,408 GBP2022-12-31
Share premium
8,499,996 GBP2024-12-31
4,999,998 GBP2023-12-31
Retained earnings (accumulated losses)
-6,360,397 GBP2024-12-31
-345,977 GBP2023-12-31
7,172,375 GBP2022-12-31
Equity
2,150,011 GBP2024-12-31
4,664,431 GBP2023-12-31
7,182,783 GBP2022-12-31
Issue of Equity Instruments
Called up share capital
2 GBP2024-01-01 ~ 2024-12-31
2 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
3,500,000 GBP2024-01-01 ~ 2024-12-31
5,000,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-6,014,420 GBP2024-01-01 ~ 2024-12-31
-7,518,352 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,632,717 GBP2024-01-01 ~ 2024-12-31
4,699,525 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
615,298 GBP2024-01-01 ~ 2024-12-31
611,167 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
1,065,646 GBP2024-01-01 ~ 2024-12-31
630,400 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,313,661 GBP2024-01-01 ~ 2024-12-31
5,941,092 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1912024-01-01 ~ 2024-12-31
1632023-01-01 ~ 2023-12-31
Director Remuneration
414,667 GBP2024-01-01 ~ 2024-12-31
381,372 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
609,150 GBP2024-01-01 ~ 2024-12-31
147,385 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
39,113 GBP2024-01-01 ~ 2024-12-31
33,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-628,585 GBP2024-01-01 ~ 2024-12-31
-490,892 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,659,627 GBP2024-01-01 ~ 2024-12-31
-1,997,725 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1,593,886 GBP2023-12-31
Development expenditure
1,700,896 GBP2023-12-31
Intangible Assets - Gross Cost
3,294,782 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,593,886 GBP2023-12-31
Development expenditure
1,700,896 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,294,782 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,435,454 GBP2024-12-31
1,379,832 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-465,887 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
7,230,135 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
772,661 GBP2024-12-31
1,126,352 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
387,927 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
112,196 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-465,887 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,123,672 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
6,106,463 GBP2024-12-31
494,731 GBP2023-12-31
Plant and equipment
662,793 GBP2024-12-31
253,480 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
736,378 GBP2024-12-31
688,651 GBP2023-12-31
Motor vehicles
21,999 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,401,967 GBP2024-12-31
6,003,641 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-254,818 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-21,999 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-876,749 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
359,653 GBP2024-12-31
505,444 GBP2023-12-31
Motor vehicles
21,999 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,255,986 GBP2024-12-31
2,523,585 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
109,027 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
609,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-254,818 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-21,999 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-876,749 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
376,725 GBP2024-12-31
183,207 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
2 GBP2023-12-31
Investments in Group Undertakings
2 GBP2024-12-31
2 GBP2023-12-31
Raw Materials
14,245,115 GBP2024-12-31
11,996,105 GBP2023-12-31
Value of work in progress
1,588,837 GBP2024-12-31
2,822,427 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,149,120 GBP2024-12-31
4,102,633 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,588,949 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
1,404,022 GBP2024-12-31
779,936 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
1,230,818 GBP2023-12-31
Prepayments/Accrued Income
Current
1,412,432 GBP2024-12-31
1,411,484 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
10,554,523 GBP2024-12-31
Amounts falling due within one year, Current
7,524,871 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
8,577,760 GBP2024-12-31
520,858 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,134,095 GBP2024-12-31
5,636,759 GBP2023-12-31
Amounts owed to group undertakings
Current
61,910 GBP2024-12-31
2 GBP2023-12-31
Other Taxation & Social Security Payable
Current
234,357 GBP2024-12-31
220,528 GBP2023-12-31
Other Creditors
Current
58,069 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
17,884,344 GBP2024-12-31
14,637,598 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,039,488 GBP2024-12-31
1,063,858 GBP2023-12-31
Between one and five year
3,433,757 GBP2024-12-31
3,498,240 GBP2023-12-31
More than five year
2,451,000 GBP2024-12-31
3,289,694 GBP2023-12-31
All periods
6,924,245 GBP2024-12-31
7,851,792 GBP2023-12-31
Bank Overdrafts
Secured
8,577,760 GBP2024-12-31
520,858 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,920 shares2024-12-31
Class 2 ordinary share
4,084 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-6,014,420 GBP2024-01-01 ~ 2024-12-31