Turnover/Revenue
19,678,293 GBP2024-01-01 ~ 2024-12-31
23,070,552 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-17,519,182 GBP2024-01-01 ~ 2024-12-31
-20,888,641 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,159,111 GBP2024-01-01 ~ 2024-12-31
2,181,911 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,353,098 GBP2024-01-01 ~ 2024-12-31
-2,626,204 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-193,987 GBP2024-01-01 ~ 2024-12-31
-436,350 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-598,546 GBP2024-01-01 ~ 2024-12-31
-831,570 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-203,000 GBP2024-01-01 ~ 2024-12-31
-206,803 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-801,546 GBP2024-01-01 ~ 2024-12-31
-1,038,373 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
3,380,368 GBP2024-12-31
4,181,914 GBP2023-12-31
5,220,287 GBP2022-12-31
Intangible Assets
Goodwill
393,600 GBP2024-12-31
590,400 GBP2023-12-31
Property, Plant & Equipment
6,982,012 GBP2024-12-31
7,355,398 GBP2023-12-31
Total Inventories
1,977,785 GBP2024-12-31
3,155,221 GBP2023-12-31
Debtors
3,662,835 GBP2024-12-31
5,753,288 GBP2023-12-31
Cash at bank and in hand
495,205 GBP2024-12-31
143,527 GBP2023-12-31
Current Assets
6,135,825 GBP2024-12-31
9,052,036 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,946,977 GBP2024-12-31
-7,354,320 GBP2023-12-31
Non-current, Amounts falling due after one year
-2,540,555 GBP2024-12-31
-3,818,063 GBP2023-12-31
Net Assets/Liabilities
5,023,905 GBP2024-12-31
5,825,451 GBP2023-12-31
Equity
Called up share capital
1,495,650 GBP2024-12-31
1,495,650 GBP2023-12-31
Revaluation reserve
147,287 GBP2024-12-31
147,287 GBP2023-12-31
Other miscellaneous reserve
600 GBP2024-12-31
600 GBP2023-12-31
Equity
5,023,905 GBP2024-12-31
5,825,451 GBP2023-12-31
Audit Fees/Expenses
24,255 GBP2024-01-01 ~ 2024-12-31
23,100 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
830,293 GBP2024-01-01 ~ 2024-12-31
660,312 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1082024-01-01 ~ 2024-12-31
1152023-01-01 ~ 2023-12-31
Wages/Salaries
3,275,169 GBP2024-01-01 ~ 2024-12-31
3,651,805 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
299,038 GBP2024-01-01 ~ 2024-12-31
334,501 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
124,461 GBP2024-01-01 ~ 2024-12-31
117,660 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,698,668 GBP2024-01-01 ~ 2024-12-31
4,103,966 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
166,986 GBP2024-01-01 ~ 2024-12-31
150,288 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
2,515,245 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,121,645 GBP2024-12-31
1,924,845 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
196,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,856,128 GBP2023-12-31
Plant and equipment
16,235,761 GBP2024-12-31
15,532,973 GBP2023-12-31
Furniture and fittings
2,553,162 GBP2024-12-31
2,543,036 GBP2023-12-31
Motor vehicles
206,192 GBP2024-12-31
206,192 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
22,340,310 GBP2024-12-31
23,243,236 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,437,046 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,442,088 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,856,128 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,171,455 GBP2023-12-31
Plant and equipment
11,944,687 GBP2024-12-31
12,661,185 GBP2023-12-31
Furniture and fittings
2,091,717 GBP2024-12-31
1,991,527 GBP2023-12-31
Motor vehicles
99,316 GBP2024-12-31
63,671 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
15,358,298 GBP2024-12-31
15,887,838 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
675,829 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
100,190 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
35,645 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
862,787 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,392,327 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,392,327 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,633,550 GBP2024-12-31
1,684,673 GBP2023-12-31
Plant and equipment
4,291,074 GBP2024-12-31
2,871,788 GBP2023-12-31
Furniture and fittings
461,445 GBP2024-12-31
551,509 GBP2023-12-31
Motor vehicles
106,876 GBP2024-12-31
142,521 GBP2023-12-31
Raw materials and consumables
1,161,404 GBP2024-12-31
1,926,066 GBP2023-12-31
Finished Goods/Goods for Resale
816,381 GBP2024-12-31
1,229,155 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,096,152 GBP2024-12-31
4,453,553 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,127 GBP2024-12-31
518,301 GBP2023-12-31
Other Debtors
Current
29,577 GBP2024-12-31
29,016 GBP2023-12-31
Prepayments/Accrued Income
Current
137,979 GBP2024-12-31
152,418 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,265,835 GBP2024-12-31
5,153,288 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
27,974 GBP2024-12-31
23,814 GBP2023-12-31
Other Remaining Borrowings
Current
1,487,988 GBP2024-12-31
1,560,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
854,292 GBP2024-12-31
1,533,431 GBP2023-12-31
Amounts owed to group undertakings
Current
116,313 GBP2024-12-31
162,137 GBP2023-12-31
Other Taxation & Social Security Payable
Current
480,961 GBP2024-12-31
465,859 GBP2023-12-31
Other Creditors
Current
2,136,398 GBP2024-12-31
2,797,601 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
843,051 GBP2024-12-31
811,478 GBP2023-12-31
Creditors
Current
5,946,977 GBP2024-12-31
7,354,320 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
72,552 GBP2024-12-31
99,997 GBP2023-12-31
Other Remaining Borrowings
Non-current
2,468,003 GBP2024-12-31
3,718,066 GBP2023-12-31
Creditors
Non-current
2,540,555 GBP2024-12-31
3,818,063 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
27,974 GBP2024-12-31
23,814 GBP2023-12-31
Minimum gross finance lease payments owing
100,526 GBP2024-12-31
123,811 GBP2023-12-31
Total Borrowings
Current
1,487,988 GBP2024-12-31
1,560,000 GBP2023-12-31
Non-current
2,468,003 GBP2024-12-31
3,718,066 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,495,650 shares2024-12-31
1,495,650 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
74,395 GBP2024-12-31
78,933 GBP2023-12-31
Between two and five year
174,356 GBP2024-12-31
249,749 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
248,751 GBP2024-12-31
328,682 GBP2023-12-31