Average Number of Employees
632024-01-01 ~ 2024-12-31
602023-01-01 ~ 2023-12-31
Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
13,657,558 GBP2024-01-01 ~ 2024-12-31
14,386,084 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
9,950,664 GBP2024-01-01 ~ 2024-12-31
10,371,739 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,706,894 GBP2024-01-01 ~ 2024-12-31
4,014,345 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
733,244 GBP2024-01-01 ~ 2024-12-31
606,587 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,013,931 GBP2024-01-01 ~ 2024-12-31
4,552,562 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,040,281 GBP2024-01-01 ~ 2024-12-31
-1,144,804 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
145,678 GBP2024-01-01 ~ 2024-12-31
-23,590 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,185,959 GBP2024-01-01 ~ 2024-12-31
-1,124,585 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
50,923 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,185,959 GBP2024-01-01 ~ 2024-12-31
-1,175,508 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
323,121 GBP2024-12-31
640,724 GBP2023-12-31
Property, Plant & Equipment
3,576,625 GBP2024-12-31
3,768,419 GBP2023-12-31
Fixed Assets - Investments
10,315 GBP2024-12-31
10,315 GBP2023-12-31
Fixed Assets
3,910,061 GBP2024-12-31
4,419,458 GBP2023-12-31
Total Inventories
2,691,489 GBP2024-12-31
2,946,447 GBP2023-12-31
Debtors
3,876,921 GBP2024-12-31
5,497,230 GBP2023-12-31
Cash at bank and in hand
112,699 GBP2024-12-31
1,872 GBP2023-12-31
Current Assets
6,681,109 GBP2024-12-31
8,445,549 GBP2023-12-31
Creditors
Current
6,785,057 GBP2024-12-31
6,830,217 GBP2023-12-31
Net Current Assets/Liabilities
-103,948 GBP2024-12-31
1,615,332 GBP2023-12-31
Total Assets Less Current Liabilities
3,806,113 GBP2024-12-31
6,034,790 GBP2023-12-31
Creditors
Non-current
3,712,770 GBP2024-12-31
3,755,488 GBP2023-12-31
Net Assets/Liabilities
93,343 GBP2024-12-31
2,279,302 GBP2023-12-31
Equity
Called up share capital
78,764 GBP2024-12-31
78,764 GBP2023-12-31
78,764 GBP2022-12-31
Revaluation reserve
1,690,496 GBP2024-12-31
1,710,372 GBP2023-12-31
1,770,000 GBP2022-12-31
Capital redemption reserve
4,146 GBP2024-12-31
4,146 GBP2023-12-31
4,146 GBP2022-12-31
Retained earnings (accumulated losses)
-1,739,127 GBP2024-12-31
426,956 GBP2023-12-31
1,645,230 GBP2022-12-31
Equity
93,343 GBP2024-12-31
2,279,302 GBP2023-12-31
3,557,204 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,166,083 GBP2024-01-01 ~ 2024-12-31
-1,115,880 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-102,394 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-2,185,959 GBP2024-01-01 ~ 2024-12-31
-1,175,508 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-102,394 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
196,813 GBP2024-01-01 ~ 2024-12-31
186,010 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
112,986 GBP2024-01-01 ~ 2024-12-31
143,246 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-546,490 GBP2024-01-01 ~ 2024-12-31
-281,146 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
3,000,000 GBP2024-12-31
3,000,000 GBP2023-12-31
Development expenditure
4,815 GBP2024-12-31
4,815 GBP2023-12-31
Computer software
494,701 GBP2024-12-31
522,353 GBP2023-12-31
Intangible Assets - Gross Cost
3,499,516 GBP2024-12-31
3,527,168 GBP2023-12-31
Intangible assets - Disposals
-27,652 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,700,000 GBP2024-12-31
2,400,000 GBP2023-12-31
Development expenditure
4,815 GBP2024-12-31
4,815 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,176,395 GBP2024-12-31
2,886,444 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
300,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
317,603 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-27,652 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
300,000 GBP2024-12-31
600,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,465,700 GBP2024-12-31
3,465,700 GBP2023-12-31
Plant and equipment
1,250,268 GBP2024-12-31
1,500,432 GBP2023-12-31
Motor vehicles
448,521 GBP2024-12-31
603,449 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,164,489 GBP2024-12-31
5,569,581 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-314,256 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-154,928 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-469,184 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
168,079 GBP2024-12-31
130,203 GBP2023-12-31
Plant and equipment
1,107,957 GBP2024-12-31
1,350,434 GBP2023-12-31
Motor vehicles
311,828 GBP2024-12-31
320,525 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,587,864 GBP2024-12-31
1,801,162 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
37,876 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
71,779 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
84,218 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
193,873 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-314,256 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-92,915 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-407,171 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
3,297,621 GBP2024-12-31
3,335,497 GBP2023-12-31
Plant and equipment
142,311 GBP2024-12-31
149,998 GBP2023-12-31
Motor vehicles
136,693 GBP2024-12-31
282,924 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
100 GBP2023-12-31
Investments in Group Undertakings
100 GBP2024-12-31
100 GBP2023-12-31
Finished Goods
2,691,489 GBP2024-12-31
2,946,447 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,022,517 GBP2024-12-31
2,649,372 GBP2023-12-31
Other Debtors
Current
2,595 GBP2024-12-31
1,308,123 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
596,877 GBP2024-12-31
674,851 GBP2023-12-31
Prepayments/Accrued Income
Current
254,932 GBP2024-12-31
128,264 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,876,921 GBP2024-12-31
Amounts falling due within one year, Current
5,497,230 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
126,219 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
44,721 GBP2024-12-31
76,749 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,848,888 GBP2024-12-31
1,197,755 GBP2023-12-31
Amounts owed to group undertakings
Current
100 GBP2024-12-31
100 GBP2023-12-31
Corporation Tax Payable
Current
276,487 GBP2023-12-31
Other Taxation & Social Security Payable
Current
447,167 GBP2024-12-31
854,923 GBP2023-12-31
Other Creditors
Current
2,535,257 GBP2024-12-31
3,197,017 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,424,744 GBP2024-12-31
1,100,967 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
107,257 GBP2024-12-31
149,975 GBP2023-12-31
Between one and five year, hire purchase agreements
149,975 GBP2023-12-31
hire purchase agreements
151,978 GBP2024-12-31
226,724 GBP2023-12-31
Bank Overdrafts
Secured
126,219 GBP2023-12-31
Total Borrowings
Secured
1,799,799 GBP2024-12-31
1,846,894 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,876,488 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,185,959 GBP2024-01-01 ~ 2024-12-31
Bank Overdrafts
-126,219 GBP2023-12-31
-188,480 GBP2022-12-31