Average Number of Employees
962024-01-01 ~ 2024-12-31
972023-01-01 ~ 2023-12-31
Profit/Loss
3,141,247 GBP2024-01-01 ~ 2024-12-31
3,053,327 GBP2023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
350,756 GBP2024-12-31
165,726 GBP2023-12-31
Turnover/Revenue
13,200,973 GBP2024-01-01 ~ 2024-12-31
13,562,571 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
5,572,483 GBP2024-01-01 ~ 2024-12-31
6,489,380 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,628,490 GBP2024-01-01 ~ 2024-12-31
7,073,191 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
301,439 GBP2024-01-01 ~ 2024-12-31
261,239 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,208,496 GBP2024-01-01 ~ 2024-12-31
3,005,914 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,121,890 GBP2024-01-01 ~ 2024-12-31
3,809,373 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
37 GBP2024-01-01 ~ 2024-12-31
589 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,197,348 GBP2024-01-01 ~ 2024-12-31
3,885,322 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,056,101 GBP2024-01-01 ~ 2024-12-31
831,995 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,141,247 GBP2024-01-01 ~ 2024-12-31
3,053,327 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2024-01-01 ~ 2024-12-31
-2,250,000 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,043,931 GBP2024-12-31
4,902,684 GBP2023-12-31
4,099,357 GBP2022-12-31
Property, Plant & Equipment
2,143,461 GBP2024-12-31
1,479,867 GBP2023-12-31
Total Inventories
3,440,205 GBP2024-12-31
2,489,924 GBP2023-12-31
Debtors
1,346,589 GBP2024-12-31
2,504,089 GBP2023-12-31
Cash at bank and in hand
181,282 GBP2024-12-31
387,659 GBP2023-12-31
Current Assets
4,968,076 GBP2024-12-31
5,381,672 GBP2023-12-31
Creditors
Amounts falling due within one year
1,638,323 GBP2024-12-31
1,711,265 GBP2023-12-31
Net Current Assets/Liabilities
3,329,753 GBP2024-12-31
3,670,407 GBP2023-12-31
Total Assets Less Current Liabilities
5,473,214 GBP2024-12-31
5,150,274 GBP2023-12-31
Creditors
Amounts falling due after one year
2,569 GBP2024-12-31
5,906 GBP2023-12-31
Net Assets/Liabilities
5,119,889 GBP2024-12-31
4,978,642 GBP2023-12-31
Equity
Called up share capital
14,295 GBP2024-12-31
14,295 GBP2023-12-31
Share premium
61,623 GBP2024-12-31
61,623 GBP2023-12-31
Capital redemption reserve
40 GBP2024-12-31
40 GBP2023-12-31
Equity
5,119,889 GBP2024-12-31
4,978,642 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
270,103 GBP2024-01-01 ~ 2024-12-31
170,468 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
82024-01-01 ~ 2024-12-31
72023-01-01 ~ 2023-12-31
Wages/Salaries
2,909,864 GBP2024-01-01 ~ 2024-12-31
3,330,418 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
260,627 GBP2024-01-01 ~ 2024-12-31
247,516 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
144,005 GBP2024-01-01 ~ 2024-12-31
124,924 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,314,496 GBP2024-01-01 ~ 2024-12-31
3,702,858 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
185,030 GBP2024-01-01 ~ 2024-12-31
166,105 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,049,337 GBP2024-01-01 ~ 2024-12-31
913,051 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
3,000,000 GBP2024-01-01 ~ 2024-12-31
2,250,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,734,902 GBP2024-12-31
1,835,905 GBP2023-12-31
Furniture and fittings
27,566 GBP2024-12-31
2,988 GBP2023-12-31
Office equipment
49,421 GBP2024-12-31
39,299 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,505,110 GBP2024-12-31
2,571,413 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
68,917 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
971,039 GBP2024-12-31
778,191 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
192,848 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
3,193 GBP2024-12-31
2,988 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
205 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
16,184 GBP2024-12-31
8,051 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment
8,133 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,361,649 GBP2024-12-31
1,091,546 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
270,103 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,763,863 GBP2024-12-31
1,057,714 GBP2023-12-31
Furniture and fittings
24,373 GBP2024-12-31
Office equipment
33,237 GBP2024-12-31
31,248 GBP2023-12-31
Raw Materials
1,309,220 GBP2024-12-31
284,237 GBP2023-12-31
Value of work in progress
998,812 GBP2024-12-31
1,304,817 GBP2023-12-31
Finished Goods
1,132,173 GBP2024-12-31
900,870 GBP2023-12-31
Trade Debtors/Trade Receivables
1,101,988 GBP2024-12-31
1,276,480 GBP2023-12-31
Prepayments/Accrued Income
212,795 GBP2024-12-31
768,144 GBP2023-12-31
Other Debtors
23,707 GBP2024-12-31
67,254 GBP2023-12-31
Bank Overdrafts
-654,767 GBP2024-12-31
Cash and Cash Equivalents
-473,485 GBP2024-12-31
387,659 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
654,767 GBP2024-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
214,090 GBP2024-12-31
697,458 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
683,428 GBP2024-12-31
801,079 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
67,539 GBP2024-12-31
212,712 GBP2023-12-31
Other Creditors
Amounts falling due within one year
15,635 GBP2024-12-31
16 GBP2023-12-31
Deferred Tax Liabilities
350,756 GBP2024-12-31
165,726 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
14,295 shares2024-12-31
14,295 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
278,815 GBP2024-12-31
136,004 GBP2023-12-31
Between one and five year
767,263 GBP2024-12-31
685,080 GBP2023-12-31
More than five year
14,273 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,046,078 GBP2024-12-31
835,357 GBP2023-12-31