Cost of Sales
-24,056,287 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
3,537,408 GBP2024-01-01 ~ 2024-12-31
Distribution Costs
-1,152,208 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-1,489,089 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
623,261 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,771 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
500,333 GBP2024-01-01 ~ 2024-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-223,220 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
277,113 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
420,438 GBP2024-12-31
Property, Plant & Equipment
3,176,049 GBP2024-12-31
2,952,944 GBP2023-12-31
Fixed Assets
3,596,487 GBP2024-12-31
2,952,944 GBP2023-12-31
Total Inventories
6,645,013 GBP2024-12-31
5,082,334 GBP2023-12-31
Debtors
Current
11,462,566 GBP2024-12-31
13,373,344 GBP2023-12-31
Cash at bank and in hand
381,488 GBP2024-12-31
699,508 GBP2023-12-31
Current Assets
18,489,067 GBP2024-12-31
19,155,186 GBP2023-12-31
Net Current Assets/Liabilities
16,156,289 GBP2024-12-31
16,394,892 GBP2023-12-31
Total Assets Less Current Liabilities
19,752,776 GBP2024-12-31
19,347,836 GBP2023-12-31
Net Assets/Liabilities
19,039,029 GBP2024-12-31
18,782,555 GBP2023-12-31
Equity
Called up share capital
500,002 GBP2024-12-31
500,002 GBP2023-12-31
500,002 GBP2022-12-31
Share premium
1,235,712 GBP2024-12-31
1,235,712 GBP2023-12-31
1,235,712 GBP2022-12-31
Retained earnings (accumulated losses)
17,303,315 GBP2024-12-31
17,046,841 GBP2023-12-31
18,084,147 GBP2022-12-31
Equity
19,039,029 GBP2024-12-31
18,782,555 GBP2023-12-31
19,819,861 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
277,113 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
277,113 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
277,113 GBP2024-01-01 ~ 2024-12-31
Turnover/Revenue
27,593,695 GBP2024-01-01 ~ 2024-12-31
26,605,947 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,364,718 GBP2024-01-01 ~ 2024-12-31
3,312,101 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,647,522 GBP2024-01-01 ~ 2024-12-31
3,562,397 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
172024-01-01 ~ 2024-12-31
172023-01-01 ~ 2023-12-31
Average Number of Employees
952024-01-01 ~ 2024-12-31
1002023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,650 GBP2024-01-01 ~ 2024-12-31
13,960 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
443,061 GBP2024-12-31
248,317 GBP2023-12-31
Plant and equipment
9,260,254 GBP2024-12-31
8,658,076 GBP2023-12-31
Office equipment
209,970 GBP2024-12-31
206,617 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,074,759 GBP2024-12-31
9,274,484 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,762 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-2,762 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
245,559 GBP2024-12-31
203,508 GBP2023-12-31
Plant and equipment
6,322,264 GBP2024-12-31
5,804,230 GBP2023-12-31
Office equipment
169,413 GBP2024-12-31
152,328 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,898,710 GBP2024-12-31
6,321,540 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
42,051 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
519,129 GBP2024-01-01 ~ 2024-12-31
Office equipment
17,085 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
578,265 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,095 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,095 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
197,502 GBP2024-12-31
44,809 GBP2023-12-31
Plant and equipment
2,937,990 GBP2024-12-31
2,853,846 GBP2023-12-31
Office equipment
40,557 GBP2024-12-31
54,289 GBP2023-12-31
Intangible assets - Disposals
-550,909 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
581,635 GBP2024-12-31
Patents/Trademarks/Licences/Concessions
343,706 GBP2024-12-31
Intangible Assets - Gross Cost
925,341 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
184,628 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
74,605 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
259,233 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-550,907 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
261,509 GBP2024-12-31
Patents/Trademarks/Licences/Concessions
243,394 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
504,903 GBP2024-12-31
Intangible Assets
Goodwill
320,126 GBP2024-12-31
Patents/Trademarks/Licences/Concessions
100,312 GBP2024-12-31
Raw materials and consumables
4,099,987 GBP2024-12-31
3,067,323 GBP2023-12-31
Finished Goods/Goods for Resale
2,545,026 GBP2024-12-31
2,015,011 GBP2023-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
71,913 GBP2024-12-31
9,883 GBP2023-12-31
Other Debtors
Amounts falling due within one year, Current
211,568 GBP2024-12-31
313,714 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
11,462,566 GBP2024-12-31
13,373,344 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
466,079 GBP2024-12-31
480,994 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,002 shares2024-12-31
10,002 shares2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
490,000 shares2024-12-31
490,000 shares2023-12-31
Number of Shares Issued (Fully Paid)
500,002 shares2024-12-31
500,002 shares2023-12-31
Nominal value of allotted share capital
500,002 GBP2024-01-01 ~ 2024-12-31
500,002 GBP2023-01-01 ~ 2023-12-31