Cost of Sales
-9,096,688 GBP2024-01-01 ~ 2024-12-31
-9,323,444 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,467,690 GBP2024-01-01 ~ 2024-12-31
-1,400,271 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
841,528 GBP2024-01-01 ~ 2024-12-31
503,786 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
630,484 GBP2024-01-01 ~ 2024-12-31
387,286 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,008,948 GBP2024-12-31
2,034,531 GBP2023-12-31
Debtors
2,384,262 GBP2024-12-31
2,550,299 GBP2023-12-31
Cash at bank and in hand
26,924 GBP2024-12-31
206,033 GBP2023-12-31
Current Assets
3,059,869 GBP2024-12-31
3,584,085 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,345,994 GBP2024-12-31
-2,988,497 GBP2023-12-31
Net Current Assets/Liabilities
713,875 GBP2024-12-31
595,588 GBP2023-12-31
Total Assets Less Current Liabilities
2,722,823 GBP2024-12-31
2,630,119 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-599,247 GBP2023-12-31
Net Assets/Liabilities
1,894,056 GBP2024-12-31
1,549,753 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
1,893,956 GBP2024-12-31
1,549,653 GBP2023-12-31
1,352,367 GBP2022-12-31
Equity
1,894,056 GBP2024-12-31
1,549,753 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
630,484 GBP2024-01-01 ~ 2024-12-31
387,286 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-190,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-286,181 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
9,250 GBP2024-01-01 ~ 2024-12-31
8,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
672024-01-01 ~ 2024-12-31
672023-01-01 ~ 2023-12-31
Wages/Salaries
2,190,035 GBP2024-01-01 ~ 2024-12-31
1,868,204 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,122 GBP2024-01-01 ~ 2024-12-31
41,247 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,235,157 GBP2024-01-01 ~ 2024-12-31
1,909,451 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
30,000 GBP2024-01-01 ~ 2024-12-31
30,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,677 GBP2024-01-01 ~ 2024-12-31
54,804 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
76,296 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
76,296 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,982,065 GBP2024-12-31
3,681,517 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,987,438 GBP2024-12-31
3,686,890 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
5,373 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,973,385 GBP2024-12-31
1,648,329 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,978,490 GBP2024-12-31
1,652,359 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
325,056 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
326,131 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
5,105 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
268 GBP2024-12-31
Plant and equipment
2,008,680 GBP2024-12-31
2,033,188 GBP2023-12-31
Finished Goods/Goods for Resale
648,683 GBP2024-12-31
827,753 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,900,002 GBP2024-12-31
2,024,323 GBP2023-12-31
Other Debtors
Current
433,793 GBP2024-12-31
478,693 GBP2023-12-31
Prepayments/Accrued Income
Current
50,467 GBP2024-12-31
47,283 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,384,262 GBP2024-12-31
2,550,299 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
74,711 GBP2024-12-31
78,197 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
249,715 GBP2024-12-31
322,507 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,388,774 GBP2024-12-31
1,488,603 GBP2023-12-31
Other Taxation & Social Security Payable
Current
363,520 GBP2024-12-31
241,131 GBP2023-12-31
Other Creditors
Current
118,462 GBP2024-12-31
631,817 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
150,812 GBP2024-12-31
226,242 GBP2023-12-31
Creditors
Current
2,345,994 GBP2024-12-31
2,988,497 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
12,635 GBP2024-12-31
86,831 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
336,690 GBP2024-12-31
512,416 GBP2023-12-31
Creditors
Non-current
349,325 GBP2024-12-31
599,247 GBP2023-12-31
Bank Borrowings
87,346 GBP2024-12-31
165,028 GBP2023-12-31
Total Borrowings
Current
74,711 GBP2024-12-31
78,197 GBP2023-12-31
Non-current
12,635 GBP2024-12-31
86,831 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
249,715 GBP2024-12-31
322,507 GBP2023-12-31
Minimum gross finance lease payments owing
586,405 GBP2024-12-31
834,923 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
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
285,679 GBP2024-12-31
286,815 GBP2023-12-31
Between two and five year
1,120,000 GBP2024-12-31
1,125,679 GBP2023-12-31
More than five year
770,000 GBP2024-12-31
1,050,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,175,679 GBP2024-12-31
2,462,494 GBP2023-12-31