(expand)Intangible Assets
922,684 GBP2024-12-31
665 GBP2023-12-31
Property, Plant & Equipment
590,575 GBP2024-12-31
673,832 GBP2023-12-31
Fixed Assets - Investments
4,814,000 GBP2024-12-31
4,814,000 GBP2023-12-31
Fixed Assets
6,327,259 GBP2024-12-31
5,488,497 GBP2023-12-31
Total Inventories
2,080,092 GBP2024-12-31
1,969,009 GBP2023-12-31
Debtors
3,131,483 GBP2024-12-31
2,819,257 GBP2023-12-31
Cash at bank and in hand
732,783 GBP2024-12-31
725,890 GBP2023-12-31
Current Assets
5,944,358 GBP2024-12-31
5,514,156 GBP2023-12-31
Creditors
Current
6,886,645 GBP2024-12-31
6,457,893 GBP2023-12-31
Net Current Assets/Liabilities
-942,287 GBP2024-12-31
-943,737 GBP2023-12-31
Total Assets Less Current Liabilities
5,384,972 GBP2024-12-31
4,544,760 GBP2023-12-31
Net Assets/Liabilities
4,918,015 GBP2024-12-31
4,338,549 GBP2023-12-31
Equity
Called up share capital
104 GBP2024-12-31
104 GBP2023-12-31
104 GBP2022-12-31
Share premium
287,991 GBP2024-12-31
287,991 GBP2023-12-31
287,991 GBP2022-12-31
Capital redemption reserve
5 GBP2024-12-31
5 GBP2023-12-31
5 GBP2022-12-31
Retained earnings (accumulated losses)
4,629,915 GBP2024-12-31
4,050,449 GBP2023-12-31
3,329,016 GBP2022-12-31
Equity
4,918,015 GBP2024-12-31
4,338,549 GBP2023-12-31
3,617,116 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,541,900 GBP2024-01-01 ~ 2024-12-31
-657,067 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,541,900 GBP2024-01-01 ~ 2024-12-31
-657,067 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,121,366 GBP2024-01-01 ~ 2024-12-31
1,378,500 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-238,370 GBP2023-12-31
Wages/Salaries
1,513,477 GBP2024-01-01 ~ 2024-12-31
2,044,864 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
155,727 GBP2024-01-01 ~ 2024-12-31
191,194 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
113,164 GBP2024-01-01 ~ 2024-12-31
81,463 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,782,368 GBP2024-01-01 ~ 2024-12-31
2,317,521 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
382024-01-01 ~ 2024-12-31
542023-01-01 ~ 2023-12-31
Director Remuneration
211,139 GBP2024-01-01 ~ 2024-12-31
195,536 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
106,615 GBP2024-01-01 ~ 2024-12-31
115,895 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,800 GBP2024-01-01 ~ 2024-12-31
11,800 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
539,253 GBP2024-01-01 ~ 2024-12-31
180,246 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
656,278 GBP2024-01-01 ~ 2024-12-31
391,384 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
27,402 GBP2024-12-31
5,727 GBP2023-12-31
Intangible Assets - Gross Cost
956,021 GBP2024-12-31
5,727 GBP2023-12-31
Net goodwill
928,619 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
6,252 GBP2024-12-31
5,062 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
33,337 GBP2024-12-31
5,062 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
27,085 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
1,190 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
28,275 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
27,085 GBP2024-12-31
Intangible Assets
Net goodwill
901,534 GBP2024-12-31
Patents/Trademarks/Licences/Concessions
21,150 GBP2024-12-31
665 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,451,007 GBP2024-12-31
1,562,153 GBP2023-12-31
Furniture and fittings
674,548 GBP2024-12-31
610,889 GBP2023-12-31
Motor vehicles
45,289 GBP2024-12-31
45,289 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,398,255 GBP2024-12-31
2,445,742 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-129,589 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-129,589 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,104,543 GBP2024-12-31
1,121,213 GBP2023-12-31
Furniture and fittings
545,888 GBP2024-12-31
523,972 GBP2023-12-31
Motor vehicles
15,096 GBP2024-12-31
3,774 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,807,680 GBP2024-12-31
1,771,910 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
65,497 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
21,916 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
11,322 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,937 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-82,167 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-82,167 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
346,464 GBP2024-12-31
440,940 GBP2023-12-31
Furniture and fittings
128,660 GBP2024-12-31
86,917 GBP2023-12-31
Motor vehicles
30,193 GBP2024-12-31
41,515 GBP2023-12-31
Land and buildings, Short leasehold
104,460 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
11,322 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
11,322 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
30,193 GBP2024-12-31
Under hire purchased contracts or finance leases
88,901 GBP2024-12-31
41,515 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
41,515 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
4,814,000 GBP2023-12-31
Investments in Group Undertakings
4,814,000 GBP2024-12-31
4,814,000 GBP2023-12-31
Finished Goods
942,355 GBP2024-12-31
1,206,458 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,592,284 GBP2024-12-31
1,385,723 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,197,197 GBP2024-12-31
1,248,192 GBP2023-12-31
Other Debtors
Current
234,924 GBP2024-12-31
27,832 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
6,434 GBP2024-12-31
26,270 GBP2023-12-31
Prepayments
Current
20,993 GBP2024-12-31
14,995 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,131,483 GBP2024-12-31
Current, Amounts falling due within one year
2,819,257 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
97,500 GBP2024-12-31
238,370 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
36,354 GBP2024-12-31
17,074 GBP2023-12-31
Trade Creditors/Trade Payables
Current
276,173 GBP2024-12-31
276,577 GBP2023-12-31
Amounts owed to group undertakings
Current
5,357,553 GBP2024-12-31
5,388,752 GBP2023-12-31
Corporation Tax Payable
Current
392,967 GBP2024-12-31
173,864 GBP2023-12-31
Other Taxation & Social Security Payable
Current
45,587 GBP2024-12-31
48,228 GBP2023-12-31
Other Creditors
Current
426,671 GBP2024-12-31
61,211 GBP2023-12-31
Accrued Liabilities
Current
6,488 GBP2024-12-31
23,392 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
268,125 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
52,146 GBP2024-12-31
24,019 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
238,370 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
170,625 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
88,500 GBP2024-12-31
41,093 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
102,566 GBP2024-12-31
118,494 GBP2023-12-31
Between one and five year
4,248 GBP2024-12-31
107,064 GBP2023-12-31
All periods
106,814 GBP2024-12-31
225,558 GBP2023-12-31
Bank Overdrafts
Secured
238,370 GBP2023-12-31
Bank Borrowings
Secured
365,625 GBP2024-12-31
Total Borrowings
Secured
454,125 GBP2024-12-31
279,463 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
146,686 GBP2024-12-31
182,192 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
26 shares2024-12-31
Class 2 ordinary share
78 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,121,366 GBP2024-01-01 ~ 2024-12-31