Average Number of Employees
1572024-01-01 ~ 2024-12-31
1572023-01-01 ~ 2023-12-31
Profit/Loss
1,256,412 GBP2024-01-01 ~ 2024-12-31
532,935 GBP2023-01-01 ~ 2023-12-31
Turnover/Revenue
16,108,514 GBP2024-01-01 ~ 2024-12-31
15,980,774 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,989,886 GBP2024-01-01 ~ 2024-12-31
10,089,974 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,118,628 GBP2024-01-01 ~ 2024-12-31
5,890,800 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
6,170,547 GBP2024-01-01 ~ 2024-12-31
6,471,063 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-985,919 GBP2024-01-01 ~ 2024-12-31
-529,370 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
270,493 GBP2024-01-01 ~ 2024-12-31
180,546 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,256,412 GBP2024-01-01 ~ 2024-12-31
-709,916 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-176,981 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,256,412 GBP2024-01-01 ~ 2024-12-31
-532,935 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,328,253 GBP2024-12-31
2,584,665 GBP2023-12-31
3,117,600 GBP2022-12-31
Property, Plant & Equipment
2,190,625 GBP2024-12-31
2,249,348 GBP2023-12-31
Total Inventories
2,752,544 GBP2024-12-31
3,356,841 GBP2023-12-31
Debtors
4,306,977 GBP2024-12-31
3,976,233 GBP2023-12-31
Cash at bank and in hand
506,921 GBP2024-12-31
53,958 GBP2023-12-31
Current Assets
7,566,442 GBP2024-12-31
7,387,032 GBP2023-12-31
Creditors
Amounts falling due within one year
8,428,812 GBP2024-12-31
7,051,713 GBP2023-12-31
Net Current Assets/Liabilities
-862,370 GBP2024-12-31
335,319 GBP2023-12-31
Total Assets Less Current Liabilities
1,328,255 GBP2024-12-31
2,584,667 GBP2023-12-31
Net Assets/Liabilities
1,328,255 GBP2024-12-31
2,584,667 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
Equity
1,328,255 GBP2024-12-31
2,584,667 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
15.002024-01-01 ~ 2024-12-31
Motor vehicles
25.002024-01-01 ~ 2024-12-31
Office equipment
15.002024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
283,298 GBP2024-01-01 ~ 2024-12-31
308,711 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
322024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Wages/Salaries
5,164,317 GBP2024-01-01 ~ 2024-12-31
5,165,458 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
448,067 GBP2024-01-01 ~ 2024-12-31
428,063 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
97,468 GBP2024-01-01 ~ 2024-12-31
97,142 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,709,852 GBP2024-01-01 ~ 2024-12-31
5,690,663 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-314,103 GBP2024-01-01 ~ 2024-12-31
-166,972 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
660,815 GBP2023-12-31
Land and buildings, Long leasehold
516,194 GBP2023-12-31
Plant and equipment
4,336,770 GBP2024-12-31
4,168,204 GBP2023-12-31
Motor vehicles
63,147 GBP2024-12-31
63,147 GBP2023-12-31
Office equipment
171,913 GBP2024-12-31
152,049 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,784,984 GBP2024-12-31
5,560,409 GBP2023-12-31
Land and buildings, Owned/Freehold
660,815 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,902,915 GBP2024-12-31
2,673,261 GBP2023-12-31
Motor vehicles
63,147 GBP2024-12-31
63,147 GBP2023-12-31
Office equipment
69,225 GBP2024-12-31
53,448 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,594,359 GBP2024-12-31
3,311,061 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
229,654 GBP2024-01-01 ~ 2024-12-31
Office equipment
15,777 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
283,298 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
184,040 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
476,775 GBP2024-12-31
Plant and equipment
1,433,855 GBP2024-12-31
1,494,943 GBP2023-12-31
Office equipment
102,688 GBP2024-12-31
98,601 GBP2023-12-31
Owned/Freehold, Land and buildings
489,992 GBP2023-12-31
Raw Materials
668,963 GBP2024-12-31
603,082 GBP2023-12-31
Value of work in progress
82,301 GBP2024-12-31
41,150 GBP2023-12-31
Finished Goods
2,001,280 GBP2024-12-31
2,712,609 GBP2023-12-31
Trade Debtors/Trade Receivables
3,082,333 GBP2024-12-31
3,287,430 GBP2023-12-31
Prepayments/Accrued Income
270,827 GBP2024-12-31
305,213 GBP2023-12-31
Amount of corporation tax that is recoverable
77,798 GBP2024-12-31
130,775 GBP2023-12-31
Other Debtors
876,019 GBP2024-12-31
252,815 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,208,689 GBP2024-12-31
1,081,265 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,172,290 GBP2024-12-31
1,222,460 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
120,668 GBP2024-12-31
110,516 GBP2023-12-31
Other Creditors
Amounts falling due within one year
5,927,165 GBP2024-12-31
4,637,472 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
0.02 shares2024-01-01 ~ 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
270,988 GBP2024-12-31
270,988 GBP2023-12-31
Between one and five year
1,083,952 GBP2024-12-31
1,083,952 GBP2023-12-31
More than five year
329,069 GBP2024-12-31
600,057 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,684,009 GBP2024-12-31
1,954,997 GBP2023-12-31