Turnover/Revenue
7,645,371 GBP2024-01-01 ~ 2024-12-31
8,173,454 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,650,441 GBP2024-01-01 ~ 2024-12-31
-5,757,422 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,994,930 GBP2024-01-01 ~ 2024-12-31
2,416,032 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,588,031 GBP2024-01-01 ~ 2024-12-31
-2,049,707 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,457 GBP2024-01-01 ~ 2024-12-31
57,750 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-819,081 GBP2024-01-01 ~ 2024-12-31
369,952 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-726,141 GBP2024-01-01 ~ 2024-12-31
371,289 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,792,987 GBP2024-12-31
3,944,884 GBP2023-12-31
Fixed Assets - Investments
470,906 GBP2024-12-31
469,956 GBP2023-12-31
Fixed Assets
4,263,893 GBP2024-12-31
4,414,840 GBP2023-12-31
Total Inventories
2,533,010 GBP2024-12-31
2,413,387 GBP2023-12-31
Debtors
Current
785,175 GBP2024-12-31
883,647 GBP2023-12-31
Cash at bank and in hand
121,996 GBP2024-12-31
328,219 GBP2023-12-31
Current Assets
3,440,181 GBP2024-12-31
3,625,253 GBP2023-12-31
Net Current Assets/Liabilities
-733,573 GBP2024-12-31
294,013 GBP2023-12-31
Total Assets Less Current Liabilities
3,530,320 GBP2024-12-31
4,708,853 GBP2023-12-31
Net Assets/Liabilities
2,861,468 GBP2024-12-31
3,587,609 GBP2023-12-31
Equity
Called up share capital
111,002 GBP2024-12-31
111,002 GBP2023-12-31
111,002 GBP2022-12-31
Retained earnings (accumulated losses)
2,750,466 GBP2024-12-31
3,476,607 GBP2023-12-31
3,105,318 GBP2022-12-31
Equity
2,861,468 GBP2024-12-31
3,587,609 GBP2023-12-31
3,216,320 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-726,141 GBP2024-01-01 ~ 2024-12-31
371,289 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
461,568 GBP2024-01-01 ~ 2024-12-31
412,164 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,335,788 GBP2024-01-01 ~ 2024-12-31
2,120,215 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
235,961 GBP2024-01-01 ~ 2024-12-31
213,433 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,732,507 GBP2024-01-01 ~ 2024-12-31
2,480,774 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
162024-01-01 ~ 2024-12-31
162023-01-01 ~ 2023-12-31
Average Number of Employees
712024-01-01 ~ 2024-12-31
652023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,150 GBP2024-01-01 ~ 2024-12-31
13,800 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-92,940 GBP2024-01-01 ~ 2024-12-31
209 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-204,770 GBP2024-01-01 ~ 2024-12-31
92,488 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
534,008 GBP2024-12-31
595,158 GBP2023-12-31
Deferred Tax Liabilities
534,008 GBP2024-12-31
595,158 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,682,937 GBP2024-12-31
1,678,577 GBP2023-12-31
Tools/Equipment for furniture and fittings
5,895,318 GBP2024-12-31
5,649,632 GBP2023-12-31
Motor vehicles
1,080 GBP2024-12-31
1,080 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,579,335 GBP2024-12-31
7,329,289 GBP2023-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-220,220 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-220,220 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
569,551 GBP2024-12-31
538,844 GBP2023-12-31
Tools/Equipment for furniture and fittings
3,215,717 GBP2024-12-31
2,844,481 GBP2023-12-31
Motor vehicles
1,080 GBP2024-12-31
1,080 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,786,348 GBP2024-12-31
3,384,405 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
30,707 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
430,861 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
461,568 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-59,625 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-59,625 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,113,386 GBP2024-12-31
1,139,733 GBP2023-12-31
Tools/Equipment for furniture and fittings
2,679,601 GBP2024-12-31
2,805,151 GBP2023-12-31
Investments in Subsidiaries
470,906 GBP2024-12-31
469,956 GBP2023-12-31
Cost valuation
1,856,059 GBP2024-12-31
1,855,109 GBP2023-12-31
Finished Goods/Goods for Resale
2,533,010 GBP2024-12-31
2,413,387 GBP2023-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
521,249 GBP2024-12-31
Amounts falling due within one year, Current
618,666 GBP2023-12-31
Other Debtors
Current, Amounts falling due within one year
778 GBP2024-12-31
Amounts falling due within one year, Current
46,781 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
785,175 GBP2024-12-31
Amounts falling due within one year, Current
883,647 GBP2023-12-31
Cash and Cash Equivalents
121,996 GBP2024-12-31
328,219 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
351,629 GBP2024-12-31
Non-current, Amounts falling due after one year
198,896 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
92,940 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share, Non-cumulative
1,000 shares2023-12-31
Number of Shares Issued (Fully Paid)
111,002 shares2024-12-31
111,002 shares2023-12-31
Nominal value of allotted share capital
111,002 GBP2024-01-01 ~ 2024-12-31
111,002 GBP2023-01-01 ~ 2023-12-31
Bank Borrowings
Non-current
135,500 GBP2024-12-31
456,500 GBP2023-12-31
Total Borrowings
Non-current
198,896 GBP2024-12-31
558,348 GBP2023-12-31
Bank Borrowings
Current
321,000 GBP2024-12-31
321,000 GBP2023-12-31
Total Borrowings
Current
351,629 GBP2024-12-31
349,717 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
30,629 GBP2024-12-31
28,717 GBP2023-12-31
Minimum gross finance lease payments owing
94,025 GBP2024-12-31
130,565 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
218,343 GBP2024-12-31
218,343 GBP2023-12-31
Between two and five year
838,294 GBP2024-12-31
867,883 GBP2023-12-31
More than five year
389,058 GBP2024-12-31
710,965 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,445,695 GBP2024-12-31
1,797,191 GBP2023-12-31