Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,510,285 GBP2024-01-01 ~ 2024-12-31
14,399,185 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,330,734 GBP2024-01-01 ~ 2024-12-31
-10,350,969 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,179,551 GBP2024-01-01 ~ 2024-12-31
4,048,216 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,710,151 GBP2024-01-01 ~ 2024-12-31
-1,903,805 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,379,810 GBP2024-01-01 ~ 2024-12-31
-2,109,052 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
89,590 GBP2024-01-01 ~ 2024-12-31
35,359 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,394 GBP2024-01-01 ~ 2024-12-31
48,678 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-38,250 GBP2024-01-01 ~ 2024-12-31
-25,164 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
60,734 GBP2024-01-01 ~ 2024-12-31
58,871 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
165,900 GBP2024-01-01 ~ 2024-12-31
177,731 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
165,900 GBP2024-01-01 ~ 2024-12-31
177,731 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
16,003 GBP2024-12-31
26,933 GBP2023-12-31
Property, Plant & Equipment
1,687,201 GBP2024-12-31
1,964,073 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
1,703,205 GBP2024-12-31
1,991,007 GBP2023-12-31
Total Inventories
717,537 GBP2024-12-31
783,157 GBP2023-12-31
Debtors
1,281,269 GBP2024-12-31
1,442,063 GBP2023-12-31
Cash at bank and in hand
1,269,078 GBP2024-12-31
1,270,846 GBP2023-12-31
Current Assets
3,267,884 GBP2024-12-31
3,496,066 GBP2023-12-31
Creditors
Current
3,181,585 GBP2024-12-31
3,632,925 GBP2023-12-31
Net Current Assets/Liabilities
86,299 GBP2024-12-31
-136,859 GBP2023-12-31
Total Assets Less Current Liabilities
1,789,504 GBP2024-12-31
1,854,148 GBP2023-12-31
Creditors
Non-current
-447,197 GBP2024-12-31
-592,574 GBP2023-12-31
Net Assets/Liabilities
1,043,375 GBP2024-12-31
877,475 GBP2023-12-31
Equity
Called up share capital
140,525 GBP2024-12-31
140,525 GBP2023-12-31
140,525 GBP2022-12-31
Share premium
14,850 GBP2024-12-31
14,850 GBP2023-12-31
14,850 GBP2022-12-31
Capital redemption reserve
60,475 GBP2024-12-31
60,475 GBP2023-12-31
60,475 GBP2022-12-31
Retained earnings (accumulated losses)
827,525 GBP2024-12-31
661,625 GBP2023-12-31
1,183,894 GBP2022-12-31
Equity
1,043,375 GBP2024-12-31
877,475 GBP2023-12-31
1,399,744 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-700,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-700,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
165,900 GBP2024-01-01 ~ 2024-12-31
177,731 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,804,212 GBP2024-01-01 ~ 2024-12-31
4,158,129 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
387,812 GBP2024-01-01 ~ 2024-12-31
422,636 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
133,078 GBP2024-01-01 ~ 2024-12-31
155,453 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,325,102 GBP2024-01-01 ~ 2024-12-31
4,736,218 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1032024-01-01 ~ 2024-12-31
1172023-01-01 ~ 2023-12-31
Director Remuneration
437,332 GBP2024-01-01 ~ 2024-12-31
382,301 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
256,333 GBP2024-01-01 ~ 2024-12-31
326,988 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-41,573 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
15,184 GBP2024-01-01 ~ 2024-12-31
14,718 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
46,680 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
30,677 GBP2024-12-31
19,747 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
10,930 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
16,003 GBP2024-12-31
26,933 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,913,762 GBP2024-12-31
1,883,588 GBP2023-12-31
Furniture and fittings
583,558 GBP2024-12-31
558,826 GBP2023-12-31
Motor vehicles
319,400 GBP2024-12-31
419,057 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,816,720 GBP2024-12-31
2,861,471 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-26,549 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-99,657 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-126,206 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
373,520 GBP2024-12-31
200,285 GBP2023-12-31
Furniture and fittings
520,345 GBP2024-12-31
480,742 GBP2023-12-31
Motor vehicles
235,654 GBP2024-12-31
216,371 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,129,519 GBP2024-12-31
897,398 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
180,937 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
39,603 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
35,793 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
256,333 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-7,702 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-16,510 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,212 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,540,242 GBP2024-12-31
1,683,303 GBP2023-12-31
Furniture and fittings
63,213 GBP2024-12-31
78,084 GBP2023-12-31
Motor vehicles
83,746 GBP2024-12-31
202,686 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
1 GBP2023-12-31
Investments in Group Undertakings
1 GBP2024-12-31
1 GBP2023-12-31
Raw Materials
717,537 GBP2024-12-31
783,157 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,830 GBP2024-12-31
9,044 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
81,162 GBP2024-12-31
96,300 GBP2023-12-31
Other Debtors
Current
2,255 GBP2024-12-31
2,131 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
53 GBP2024-12-31
41,626 GBP2023-12-31
Prepayments
Current
521,809 GBP2024-12-31
558,955 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,281,269 GBP2024-12-31
1,442,063 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
129,416 GBP2024-12-31
125,549 GBP2023-12-31
Trade Creditors/Trade Payables
Current
869,812 GBP2024-12-31
764,536 GBP2023-12-31
Other Taxation & Social Security Payable
Current
87,251 GBP2024-12-31
106,015 GBP2023-12-31
Other Creditors
Current
41,740 GBP2024-12-31
43,892 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
144,748 GBP2024-12-31
138,071 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
447,197 GBP2024-12-31
592,574 GBP2023-12-31
Between one and five year, hire purchase agreements
447,197 GBP2024-12-31
592,574 GBP2023-12-31
hire purchase agreements
576,613 GBP2024-12-31
718,123 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,169 GBP2024-12-31
40,699 GBP2023-12-31
Between one and five year
14,253 GBP2024-12-31
10,208 GBP2023-12-31
All periods
42,422 GBP2024-12-31
50,907 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
208,932 GBP2024-12-31
314,099 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
208,932 GBP2024-12-31
314,099 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
133,499 shares2024-12-31
Class 2 ordinary share
7,026 shares2024-12-31