Turnover/Revenue
15,392,614 GBP2024-01-01 ~ 2024-12-31
16,230,190 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-12,948,725 GBP2024-01-01 ~ 2024-12-31
-13,568,433 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,443,889 GBP2024-01-01 ~ 2024-12-31
2,661,757 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-329,126 GBP2024-01-01 ~ 2024-12-31
-283,256 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,167,750 GBP2024-01-01 ~ 2024-12-31
-1,113,147 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,616 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
682,664 GBP2024-01-01 ~ 2024-12-31
44,419 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
528,097 GBP2024-01-01 ~ 2024-12-31
-62,941 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-722,342 GBP2024-01-01 ~ 2024-12-31
804,630 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
9,485 GBP2024-12-31
14,154 GBP2023-12-31
Property, Plant & Equipment
1,420,874 GBP2024-12-31
1,542,071 GBP2023-12-31
Fixed Assets
1,430,359 GBP2024-12-31
1,556,225 GBP2023-12-31
Total Inventories
1,566,271 GBP2024-12-31
2,058,990 GBP2023-12-31
Debtors
Current
6,320,602 GBP2024-12-31
6,417,431 GBP2023-12-31
Cash at bank and in hand
48,822 GBP2024-12-31
82,237 GBP2023-12-31
Current Assets
7,935,695 GBP2024-12-31
8,558,658 GBP2023-12-31
Net Current Assets/Liabilities
5,070,869 GBP2024-12-31
4,627,201 GBP2023-12-31
Total Assets Less Current Liabilities
6,501,228 GBP2024-12-31
6,183,426 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-132,119 GBP2023-12-31
Net Assets/Liabilities
948,965 GBP2024-12-31
1,671,307 GBP2023-12-31
Equity
Called up share capital
1,450,000 GBP2024-12-31
1,450,000 GBP2023-12-31
1,450,000 GBP2022-12-31
Revaluation reserve
114,880 GBP2024-12-31
132,364 GBP2023-12-31
152,081 GBP2022-12-31
Retained earnings (accumulated losses)
-615,915 GBP2024-12-31
88,943 GBP2023-12-31
-735,404 GBP2022-12-31
Equity
948,965 GBP2024-12-31
1,671,307 GBP2023-12-31
866,677 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
528,097 GBP2024-01-01 ~ 2024-12-31
-62,941 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-704,858 GBP2024-01-01 ~ 2024-12-31
824,347 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
214,884 GBP2024-01-01 ~ 2024-12-31
226,857 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,429,942 GBP2024-01-01 ~ 2024-12-31
2,342,276 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
203,895 GBP2024-01-01 ~ 2024-12-31
194,483 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,734,135 GBP2024-01-01 ~ 2024-12-31
2,624,235 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
62024-01-01 ~ 2024-12-31
62023-01-01 ~ 2023-12-31
Average Number of Employees
752024-01-01 ~ 2024-12-31
802023-01-01 ~ 2023-12-31
Director Remuneration
134,414 GBP2024-01-01 ~ 2024-12-31
119,644 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
16,500 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
154,567 GBP2024-01-01 ~ 2024-12-31
138,367 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
170,666 GBP2024-01-01 ~ 2024-12-31
11,105 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
38,293 GBP2024-12-31
44,121 GBP2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
68,289 GBP2024-12-31
68,289 GBP2023-12-31
Intangible Assets - Gross Cost
68,289 GBP2024-12-31
68,289 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
58,804 GBP2024-12-31
54,135 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
58,804 GBP2024-12-31
54,135 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
4,669 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
4,669 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
9,485 GBP2024-12-31
14,154 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,304,024 GBP2024-12-31
1,290,400 GBP2023-12-31
Plant and equipment
6,250,886 GBP2024-12-31
9,974,492 GBP2023-12-31
Office equipment
228,132 GBP2024-12-31
181,628 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,783,042 GBP2024-12-31
11,446,520 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,757,166 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-3,757,166 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
459,134 GBP2024-12-31
394,227 GBP2023-12-31
Plant and equipment
5,769,689 GBP2024-12-31
9,430,193 GBP2023-12-31
Office equipment
133,345 GBP2024-12-31
80,029 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,362,168 GBP2024-12-31
9,904,449 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
64,907 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
96,662 GBP2024-01-01 ~ 2024-12-31
Office equipment
53,316 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
214,885 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,757,166 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,757,166 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
844,890 GBP2024-12-31
896,173 GBP2023-12-31
Plant and equipment
481,197 GBP2024-12-31
544,299 GBP2023-12-31
Office equipment
94,787 GBP2024-12-31
101,599 GBP2023-12-31
Investments in Subsidiaries
Cost valuation
479,734 GBP2023-12-31
Raw materials and consumables
1,110,594 GBP2024-12-31
1,062,070 GBP2023-12-31
Value of work in progress
139,265 GBP2024-12-31
251,895 GBP2023-12-31
Finished Goods/Goods for Resale
316,412 GBP2024-12-31
745,025 GBP2023-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
2,315,984 GBP2024-12-31
2,249,457 GBP2023-12-31
Other Debtors
Amounts falling due within one year, Current
13,017 GBP2024-12-31
Debtors
Amounts falling due within one year, Current
6,320,602 GBP2024-12-31
6,417,431 GBP2023-12-31
Cash and Cash Equivalents
48,822 GBP2024-12-31
82,237 GBP2023-12-31
Trade Creditors/Trade Payables
2,045,808 GBP2024-12-31
2,313,630 GBP2023-12-31
Taxation/Social Security Payable
343,234 GBP2024-12-31
342,263 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,450,000 shares2024-12-31
1,450,000 shares2023-12-31
Bank Overdrafts
Current
262,972 GBP2024-12-31
870,367 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
128,576 GBP2023-12-31
Other Remaining Borrowings
Current
25,926 GBP2023-12-31
Total Borrowings
Current
262,972 GBP2024-12-31
1,024,869 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
179,612 GBP2024-12-31
181,417 GBP2023-12-31
Between two and five year
458,043 GBP2024-12-31
643,182 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
637,655 GBP2024-12-31
824,599 GBP2023-12-31