Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
14,739,434 GBP2024-01-01 ~ 2024-12-31
13,298,448 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
9,826,121 GBP2024-01-01 ~ 2024-12-31
8,954,854 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,913,313 GBP2024-01-01 ~ 2024-12-31
4,343,594 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,066,984 GBP2024-01-01 ~ 2024-12-31
3,110,522 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
846,329 GBP2024-01-01 ~ 2024-12-31
1,263,622 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,828 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-150,173 GBP2024-01-01 ~ 2024-12-31
-245,020 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
691,396 GBP2024-01-01 ~ 2024-12-31
1,017,597 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
157,616 GBP2024-01-01 ~ 2024-12-31
245,418 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
533,780 GBP2024-01-01 ~ 2024-12-31
772,179 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
533,780 GBP2024-01-01 ~ 2024-12-31
772,179 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,182,202 GBP2024-12-31
4,358,872 GBP2023-12-31
Fixed Assets
4,182,202 GBP2024-12-31
4,358,872 GBP2023-12-31
Total Inventories
1,767,534 GBP2024-12-31
1,502,859 GBP2023-12-31
Debtors
2,222,849 GBP2024-12-31
2,978,722 GBP2023-12-31
Cash at bank and in hand
1,138,571 GBP2024-12-31
1,445,014 GBP2023-12-31
Current Assets
5,128,954 GBP2024-12-31
5,926,595 GBP2023-12-31
Creditors
Current
1,379,193 GBP2024-12-31
1,891,681 GBP2023-12-31
Net Current Assets/Liabilities
3,749,761 GBP2024-12-31
4,034,914 GBP2023-12-31
Total Assets Less Current Liabilities
7,931,963 GBP2024-12-31
8,393,786 GBP2023-12-31
Creditors
Non-current
-3,137,500 GBP2024-12-31
-4,138,411 GBP2023-12-31
Net Assets/Liabilities
4,351,012 GBP2024-12-31
3,817,232 GBP2023-12-31
Equity
Called up share capital
1,100 GBP2024-12-31
1,100 GBP2023-12-31
1,100 GBP2022-12-31
Retained earnings (accumulated losses)
4,349,912 GBP2024-12-31
3,816,132 GBP2023-12-31
3,043,953 GBP2022-12-31
Equity
4,351,012 GBP2024-12-31
3,817,232 GBP2023-12-31
3,045,053 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
533,780 GBP2024-01-01 ~ 2024-12-31
772,179 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,977,629 GBP2024-01-01 ~ 2024-12-31
3,404,863 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
360,293 GBP2024-01-01 ~ 2024-12-31
320,546 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
207,346 GBP2024-01-01 ~ 2024-12-31
163,368 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,545,268 GBP2024-01-01 ~ 2024-12-31
3,888,777 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1192024-01-01 ~ 2024-12-31
1152023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
457,316 GBP2024-01-01 ~ 2024-12-31
423,239 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,023 GBP2024-01-01 ~ 2024-12-31
15,189 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
152,308 GBP2024-01-01 ~ 2024-12-31
264,544 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
172,849 GBP2024-01-01 ~ 2024-12-31
254,399 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
4,450 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,043,810 GBP2024-12-31
4,043,810 GBP2023-12-31
Improvements to leasehold property
91,405 GBP2024-12-31
269,680 GBP2023-12-31
Plant and equipment
3,145,080 GBP2024-12-31
2,689,058 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
972,720 GBP2024-12-31
886,727 GBP2023-12-31
Plant and equipment
2,129,859 GBP2024-12-31
1,769,616 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
85,993 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
360,243 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
3,071,090 GBP2024-12-31
3,157,083 GBP2023-12-31
Improvements to leasehold property
91,405 GBP2024-12-31
269,680 GBP2023-12-31
Plant and equipment
1,015,221 GBP2024-12-31
919,442 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
82,808 GBP2024-12-31
79,909 GBP2023-12-31
Motor vehicles
30,000 GBP2024-12-31
30,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,393,103 GBP2024-12-31
7,112,457 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
78,322 GBP2024-12-31
74,742 GBP2023-12-31
Motor vehicles
30,000 GBP2024-12-31
22,500 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,210,901 GBP2024-12-31
2,753,585 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,580 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
7,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
457,316 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
4,486 GBP2024-12-31
5,167 GBP2023-12-31
Motor vehicles
7,500 GBP2023-12-31
Merchandise
1,201,922 GBP2024-12-31
868,418 GBP2023-12-31
Raw Materials
565,612 GBP2024-12-31
628,355 GBP2023-12-31
Value of work in progress
6,086 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
110,617 GBP2024-12-31
2,525,557 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,984,984 GBP2024-12-31
300,000 GBP2023-12-31
Other Debtors
Current
675 GBP2024-12-31
6,409 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
71,379 GBP2024-12-31
86,020 GBP2023-12-31
Prepayments
Current
55,194 GBP2024-12-31
60,736 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,222,849 GBP2024-12-31
Amounts falling due within one year, Current
2,978,722 GBP2023-12-31
Trade Creditors/Trade Payables
Current
681,743 GBP2024-12-31
847,264 GBP2023-12-31
Amounts owed to group undertakings
Current
262,749 GBP2024-12-31
167,918 GBP2023-12-31
Corporation Tax Payable
Current
-58,348 GBP2024-12-31
59,054 GBP2023-12-31
Other Taxation & Social Security Payable
Current
87,369 GBP2024-12-31
114,143 GBP2023-12-31
Other Creditors
Current
34,725 GBP2024-12-31
59,362 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
370,955 GBP2024-12-31
643,940 GBP2023-12-31
Amounts owed to group undertakings
Non-current
3,137,500 GBP2024-12-31
4,138,411 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,580 GBP2024-12-31
7,760 GBP2023-12-31
Between one and five year
18,642 GBP2024-12-31
10,347 GBP2023-12-31
All periods
35,222 GBP2024-12-31
18,107 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
443,451 GBP2024-12-31
438,143 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
533,780 GBP2024-01-01 ~ 2024-12-31