Cost of Sales
-10,244,890 GBP2024-01-01 ~ 2024-12-31
-9,442,872 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,073,564 GBP2024-01-01 ~ 2024-12-31
-3,529,004 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,690 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
371,642 GBP2024-01-01 ~ 2024-12-31
124,792 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
337,946 GBP2024-01-01 ~ 2024-12-31
78,440 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
14,939,864 GBP2024-12-31
13,501,918 GBP2023-12-31
13,423,478 GBP2022-12-31
Property, Plant & Equipment
3,949,616 GBP2024-12-31
3,138,512 GBP2023-12-31
Debtors
6,279,262 GBP2024-12-31
5,659,351 GBP2023-12-31
Cash at bank and in hand
930,669 GBP2024-12-31
2,337,631 GBP2023-12-31
Current Assets
12,907,854 GBP2024-12-31
13,161,231 GBP2023-12-31
Net Current Assets/Liabilities
11,941,519 GBP2024-12-31
12,380,981 GBP2023-12-31
Total Assets Less Current Liabilities
15,891,135 GBP2024-12-31
15,519,493 GBP2023-12-31
Net Assets/Liabilities
15,690,064 GBP2024-12-31
15,352,118 GBP2023-12-31
Equity
Called up share capital
200 GBP2024-12-31
200 GBP2023-12-31
200 GBP2022-12-31
Other miscellaneous reserve
750,000 GBP2024-12-31
1,850,000 GBP2023-12-31
Equity
15,690,064 GBP2024-12-31
15,352,118 GBP2023-12-31
13,423,478 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
337,946 GBP2024-01-01 ~ 2024-12-31
78,440 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,000 GBP2024-01-01 ~ 2024-12-31
22,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
862024-01-01 ~ 2024-12-31
882023-01-01 ~ 2023-12-31
Wages/Salaries
3,536,036 GBP2024-01-01 ~ 2024-12-31
3,128,624 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
119,305 GBP2024-01-01 ~ 2024-12-31
112,051 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,006,533 GBP2024-01-01 ~ 2024-12-31
3,532,244 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,696 GBP2024-01-01 ~ 2024-12-31
46,352 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,246,093 GBP2024-12-31
1,323,835 GBP2023-12-31
Improvements to leasehold property
390,041 GBP2024-12-31
371,393 GBP2023-12-31
Plant and equipment
4,885,572 GBP2024-12-31
4,828,786 GBP2023-12-31
Furniture and fittings
2,483,134 GBP2024-12-31
2,198,875 GBP2023-12-31
Motor vehicles
45,933 GBP2024-12-31
45,933 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,050,773 GBP2024-12-31
8,768,822 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
750,376 GBP2024-12-31
657,809 GBP2023-12-31
Improvements to leasehold property
170,855 GBP2024-12-31
158,407 GBP2023-12-31
Plant and equipment
3,564,519 GBP2024-12-31
3,358,457 GBP2023-12-31
Furniture and fittings
1,572,287 GBP2024-12-31
1,419,280 GBP2023-12-31
Motor vehicles
43,120 GBP2024-12-31
36,357 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,101,157 GBP2024-12-31
5,630,310 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
12,448 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
206,062 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
153,007 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
6,763 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
470,847 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,495,717 GBP2024-12-31
666,026 GBP2023-12-31
Improvements to leasehold property
219,186 GBP2024-12-31
212,986 GBP2023-12-31
Plant and equipment
1,321,053 GBP2024-12-31
1,470,329 GBP2023-12-31
Furniture and fittings
910,847 GBP2024-12-31
779,595 GBP2023-12-31
Motor vehicles
2,813 GBP2024-12-31
9,576 GBP2023-12-31
Finished Goods/Goods for Resale
863,802 GBP2024-12-31
792,714 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,635,088 GBP2024-12-31
2,052,834 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,405,921 GBP2024-12-31
3,426,250 GBP2023-12-31
Other Debtors
Current
129,691 GBP2024-12-31
93,932 GBP2023-12-31
Prepayments/Accrued Income
Current
108,562 GBP2024-12-31
86,335 GBP2023-12-31
Trade Creditors/Trade Payables
Current
507,908 GBP2024-12-31
376,027 GBP2023-12-31
Other Taxation & Social Security Payable
Current
81,442 GBP2024-12-31
76,520 GBP2023-12-31
Other Creditors
Current
26,066 GBP2024-12-31
15,398 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
350,919 GBP2024-12-31
312,305 GBP2023-12-31
Creditors
Current
966,335 GBP2024-12-31
780,250 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
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Equity
Called up share capital
200 GBP2024-12-31
200 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,783 GBP2024-12-31
44,000 GBP2023-12-31
Between two and five year
4,650 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
13,433 GBP2024-12-31
44,000 GBP2023-12-31