Average Number of Employees
1142024-01-01 ~ 2024-12-31
1222023-01-01 ~ 2023-12-31
Turnover/Revenue
11,206,786 GBP2024-01-01 ~ 2024-12-31
13,504,583 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-9,985,055 GBP2024-01-01 ~ 2024-12-31
-11,024,631 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,221,731 GBP2024-01-01 ~ 2024-12-31
2,479,952 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-582,588 GBP2024-01-01 ~ 2024-12-31
-454,800 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,818,824 GBP2024-01-01 ~ 2024-12-31
-2,633,720 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-827,331 GBP2024-01-01 ~ 2024-12-31
-654,604 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
647,204 GBP2024-01-01 ~ 2024-12-31
542,243 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-209,018 GBP2024-01-01 ~ 2024-12-31
-124,399 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-286,259 GBP2024-01-01 ~ 2024-12-31
-255,998 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
41,762 GBP2024-12-31
17,316 GBP2023-12-31
Property, Plant & Equipment
6,344,810 GBP2024-12-31
7,159,268 GBP2023-12-31
Fixed Assets
6,386,572 GBP2024-12-31
7,176,584 GBP2023-12-31
Total Inventories
1,518,510 GBP2024-12-31
1,375,865 GBP2023-12-31
Debtors
Current
14,913,162 GBP2024-12-31
13,386,480 GBP2023-12-31
Cash at bank and in hand
1,064,249 GBP2024-12-31
1,234,489 GBP2023-12-31
Current Assets
17,495,921 GBP2024-12-31
15,996,834 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,626,389 GBP2024-12-31
-1,866,736 GBP2023-12-31
Net Current Assets/Liabilities
14,869,532 GBP2024-12-31
14,130,098 GBP2023-12-31
Total Assets Less Current Liabilities
21,256,104 GBP2024-12-31
21,306,682 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-63,184 GBP2023-12-31
Net Assets/Liabilities
19,452,478 GBP2024-12-31
19,738,737 GBP2023-12-31
Equity
Called up share capital
301,001 GBP2024-12-31
301,001 GBP2023-12-31
301,001 GBP2023-01-01
Share premium
16,264,381 GBP2024-12-31
16,264,381 GBP2023-12-31
16,264,381 GBP2023-01-01
Retained earnings (accumulated losses)
2,887,096 GBP2024-12-31
3,173,355 GBP2023-12-31
3,429,353 GBP2023-01-01
Equity
19,452,478 GBP2024-12-31
19,738,737 GBP2023-12-31
19,994,735 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-286,259 GBP2024-01-01 ~ 2024-12-31
-255,998 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
39,500 GBP2024-01-01 ~ 2024-12-31
38,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,548,467 GBP2024-01-01 ~ 2024-12-31
4,547,736 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
423,334 GBP2024-01-01 ~ 2024-12-31
422,858 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,262,677 GBP2024-01-01 ~ 2024-12-31
5,233,544 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
25,306 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,707 GBP2024-01-01 ~ 2024-12-31
-77,888 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-52,254 GBP2024-01-01 ~ 2024-12-31
30,935 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
781,250 GBP2023-12-31
Computer software
116,738 GBP2024-12-31
67,088 GBP2023-12-31
Intangible Assets - Gross Cost
116,738 GBP2024-12-31
848,338 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
781,250 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
74,976 GBP2024-12-31
831,022 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
25,204 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
12,921,060 GBP2024-12-31
12,329,080 GBP2023-12-31
Furniture and fittings
729,468 GBP2024-12-31
619,351 GBP2023-12-31
Other
72,858 GBP2024-12-31
64,368 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
19,924,044 GBP2024-12-31
19,213,457 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-8,929 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-8,929 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,533,148 GBP2023-12-31
Furniture and fittings
531,811 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
12,054,189 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
61,560 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
1,525,343 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-298 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-298 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,480,159 GBP2024-12-31
Furniture and fittings
593,371 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,579,234 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
4,440,901 GBP2024-12-31
4,795,932 GBP2023-12-31
Furniture and fittings
136,097 GBP2024-12-31
87,540 GBP2023-12-31
Other
72,858 GBP2024-12-31
64,368 GBP2023-12-31
Raw materials and consumables
941,473 GBP2024-12-31
575,826 GBP2023-12-31
Value of work in progress
423,346 GBP2024-12-31
343,113 GBP2023-12-31
Finished Goods/Goods for Resale
153,691 GBP2024-12-31
456,926 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,303,439 GBP2024-12-31
3,311,393 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
11,331,168 GBP2024-12-31
9,558,924 GBP2023-12-31
Other Debtors
Current
270,915 GBP2024-12-31
176,151 GBP2023-12-31
Prepayments/Accrued Income
Current
1,007,640 GBP2024-12-31
340,012 GBP2023-12-31
Trade Creditors/Trade Payables
Current
680,983 GBP2024-12-31
499,166 GBP2023-12-31
Amounts owed to group undertakings
Current
666,132 GBP2024-12-31
383,088 GBP2023-12-31
Taxation/Social Security Payable
Current
96,691 GBP2024-12-31
251,143 GBP2023-12-31
Other Creditors
Current
52,777 GBP2024-12-31
49,838 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,129,806 GBP2024-12-31
683,501 GBP2023-12-31
Creditors
Current
2,626,389 GBP2024-12-31
1,866,736 GBP2023-12-31
Non-current
274,681 GBP2024-12-31
63,184 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,056,812 GBP2024-12-31
-1,061,519 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
4,707 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,063,404 GBP2024-12-31
-1,067,474 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
301,001 shares2024-12-31
301,001 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31