Average Number of Employees
212024-01-01 ~ 2024-12-31
202023-01-01 ~ 2023-12-31
Intangible Assets
98,219 GBP2024-12-31
150,170 GBP2023-12-31
Property, Plant & Equipment
114,299 GBP2024-12-31
67,800 GBP2023-12-31
Fixed Assets
212,518 GBP2024-12-31
217,970 GBP2023-12-31
Total Inventories
959,220 GBP2024-12-31
997,451 GBP2023-12-31
Debtors
Current
3,320,762 GBP2024-12-31
3,708,101 GBP2023-12-31
Cash at bank and in hand
250,005 GBP2024-12-31
579,255 GBP2023-12-31
Current Assets
4,529,987 GBP2024-12-31
5,284,807 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,817,533 GBP2023-12-31
Net Current Assets/Liabilities
2,972,758 GBP2024-12-31
2,467,274 GBP2023-12-31
Total Assets Less Current Liabilities
3,185,276 GBP2024-12-31
2,685,244 GBP2023-12-31
Net Assets/Liabilities
3,185,276 GBP2024-12-31
2,591,494 GBP2023-12-31
Equity
Called up share capital
25,000 GBP2024-12-31
25,000 GBP2023-12-31
Retained earnings (accumulated losses)
3,160,276 GBP2024-12-31
2,566,494 GBP2023-12-31
Equity
3,185,276 GBP2024-12-31
2,591,494 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
420,000 GBP2024-12-31
420,000 GBP2023-12-31
Computer software
33,577 GBP2024-12-31
33,577 GBP2023-12-31
Goodwill
51,320 GBP2024-12-31
51,320 GBP2023-12-31
Intangible Assets - Gross Cost
524,897 GBP2024-12-31
524,897 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
336,075 GBP2024-12-31
294,075 GBP2023-12-31
Goodwill
51,320 GBP2024-12-31
51,320 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
426,678 GBP2024-12-31
374,728 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
51,950 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
83,925 GBP2024-12-31
125,925 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
104,840 GBP2024-12-31
78,360 GBP2023-12-31
Motor vehicles
68,826 GBP2024-12-31
35,000 GBP2023-12-31
Furniture and fittings
232,034 GBP2024-12-31
208,086 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
510,697 GBP2024-12-31
426,443 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-35,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-35,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
43,152 GBP2023-12-31
Motor vehicles
31,496 GBP2023-12-31
Furniture and fittings
190,231 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
358,643 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
37,366 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
389 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
389 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
61,226 GBP2024-12-31
Motor vehicles
43,356 GBP2024-12-31
Furniture and fittings
195,439 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
396,398 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
43,614 GBP2024-12-31
35,208 GBP2023-12-31
Motor vehicles
25,470 GBP2024-12-31
3,504 GBP2023-12-31
Furniture and fittings
36,595 GBP2024-12-31
17,855 GBP2023-12-31
Raw materials and consumables
959,220 GBP2024-12-31
997,451 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,391,975 GBP2024-12-31
1,627,168 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,708,834 GBP2024-12-31
1,817,687 GBP2023-12-31
Other Debtors
Current
16,621 GBP2024-12-31
28,907 GBP2023-12-31
Prepayments/Accrued Income
Current
203,332 GBP2024-12-31
234,339 GBP2023-12-31
Bank Borrowings
Current
93,750 GBP2024-12-31
375,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
849,769 GBP2024-12-31
998,306 GBP2023-12-31
Taxation/Social Security Payable
Current
266,761 GBP2024-12-31
342,914 GBP2023-12-31
Other Creditors
Current
24,644 GBP2024-12-31
16,126 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
48,770 GBP2024-12-31
155,832 GBP2023-12-31
Creditors
Current
1,557,229 GBP2024-12-31
2,817,533 GBP2023-12-31
Bank Borrowings
Non-current
93,750 GBP2023-12-31
Creditors
Non-current
93,750 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2024-12-31
25,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
142,000 GBP2024-12-31
142,000 GBP2023-12-31
Between one and five year
343,165 GBP2024-12-31
485,165 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
485,165 GBP2024-12-31
627,165 GBP2023-12-31