Cost of Sales
-7,486,314 GBP2024-01-01 ~ 2024-12-31
-6,911,739 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-219,678 GBP2024-01-01 ~ 2024-12-31
-236,898 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,171,534 GBP2024-01-01 ~ 2024-12-31
-3,557,898 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
60,934 GBP2024-01-01 ~ 2024-12-31
181,638 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-49,529 GBP2023-01-01 ~ 2023-12-31
49,529 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,739,179 GBP2024-01-01 ~ 2024-12-31
1,843,073 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,301,516 GBP2024-01-01 ~ 2024-12-31
1,437,410 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,899,507 GBP2024-12-31
1,745,615 GBP2023-12-31
Fixed Assets - Investments
5,298,142 GBP2024-12-31
6,473,013 GBP2023-12-31
Fixed Assets
7,197,649 GBP2024-12-31
8,218,628 GBP2023-12-31
Debtors
8,507,833 GBP2024-12-31
8,118,901 GBP2023-12-31
Cash at bank and in hand
842,775 GBP2024-12-31
844,495 GBP2023-12-31
Current Assets
11,063,377 GBP2024-12-31
10,465,583 GBP2023-12-31
Net Current Assets/Liabilities
6,482,627 GBP2024-12-31
4,177,169 GBP2023-12-31
Total Assets Less Current Liabilities
13,680,276 GBP2024-12-31
12,395,797 GBP2023-12-31
Net Assets/Liabilities
13,279,515 GBP2024-12-31
12,040,999 GBP2023-12-31
Equity
Called up share capital
17,003 GBP2024-12-31
17,003 GBP2023-12-31
17,003 GBP2022-12-31
Share premium
15,000 GBP2024-12-31
15,000 GBP2023-12-31
15,000 GBP2022-12-31
Retained earnings (accumulated losses)
13,247,512 GBP2024-12-31
12,008,996 GBP2023-12-31
10,634,586 GBP2022-12-31
Equity
13,279,515 GBP2024-12-31
12,040,999 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,301,516 GBP2024-01-01 ~ 2024-12-31
1,437,410 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-63,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-63,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
10,500 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
20,000 GBP2024-01-01 ~ 2024-12-31
20,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
622024-01-01 ~ 2024-12-31
602023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,789 GBP2024-01-01 ~ 2024-12-31
392,616 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
45,963 GBP2024-01-01 ~ 2024-12-31
59,235 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
50,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
50,000 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,927,808 GBP2024-12-31
1,446,438 GBP2023-12-31
Furniture and fittings
142,016 GBP2024-12-31
142,016 GBP2023-12-31
Computers
71,950 GBP2024-12-31
69,140 GBP2023-12-31
Motor vehicles
129,790 GBP2024-12-31
191,035 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,530,371 GBP2024-12-31
3,107,436 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-61,245 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-61,245 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,258,807 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,208,802 GBP2024-12-31
1,029,051 GBP2023-12-31
Furniture and fittings
89,630 GBP2024-12-31
76,533 GBP2023-12-31
Computers
37,001 GBP2024-12-31
28,264 GBP2023-12-31
Motor vehicles
66,627 GBP2024-12-31
83,091 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,630,864 GBP2024-12-31
1,361,822 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
83,921 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
179,751 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
13,097 GBP2024-01-01 ~ 2024-12-31
Computers
8,737 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
21,054 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
306,560 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-37,518 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-37,518 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
228,804 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,030,003 GBP2024-12-31
1,113,925 GBP2023-12-31
Plant and equipment
719,006 GBP2024-12-31
417,387 GBP2023-12-31
Furniture and fittings
52,386 GBP2024-12-31
65,483 GBP2023-12-31
Computers
34,949 GBP2024-12-31
40,876 GBP2023-12-31
Motor vehicles
63,163 GBP2024-12-31
107,944 GBP2023-12-31
Finished Goods/Goods for Resale
1,712,769 GBP2024-12-31
1,502,187 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,785,144 GBP2024-12-31
1,960,981 GBP2023-12-31
Other Debtors
Current
168,400 GBP2024-12-31
150,000 GBP2023-12-31
Prepayments/Accrued Income
Current
269,289 GBP2024-12-31
222,920 GBP2023-12-31
Other Debtors
Non-current
6,285,000 GBP2024-12-31
5,785,000 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,917 GBP2024-12-31
1,830 GBP2023-12-31
Trade Creditors/Trade Payables
Current
658,231 GBP2024-12-31
973,505 GBP2023-12-31
Corporation Tax Payable
Current
358,656 GBP2024-12-31
346,428 GBP2023-12-31
Other Taxation & Social Security Payable
Current
76,823 GBP2024-12-31
135,716 GBP2023-12-31
Other Creditors
Current
2,980,076 GBP2024-12-31
3,123,379 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
505,047 GBP2024-12-31
1,707,556 GBP2023-12-31
Creditors
Current
4,580,750 GBP2024-12-31
6,288,414 GBP2023-12-31
Total Borrowings
Current
1,917 GBP2024-12-31
1,830 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
17,000 shares2024-12-31
17,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
3 shares2024-12-31
3 shares2023-12-31
Equity
Called up share capital
17,003 GBP2024-12-31
17,003 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
222,157 GBP2024-12-31
222,157 GBP2023-12-31
Between two and five year
403,267 GBP2024-12-31
625,425 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
625,424 GBP2024-12-31
847,582 GBP2023-12-31