Average Number of Employees
812024-01-01 ~ 2024-12-31
812023-01-01 ~ 2023-12-31
Turnover/Revenue
46,219,089 GBP2024-01-01 ~ 2024-12-31
43,117,987 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-41,717,626 GBP2024-01-01 ~ 2024-12-31
-41,750,584 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,501,463 GBP2024-01-01 ~ 2024-12-31
1,367,403 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-2,054,094 GBP2024-01-01 ~ 2024-12-31
-2,073,489 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,599,552 GBP2024-01-01 ~ 2024-12-31
-4,348,288 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,812,959 GBP2024-01-01 ~ 2024-12-31
-4,902,043 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,724,959 GBP2024-01-01 ~ 2024-12-31
-5,308,148 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-3,231,094 GBP2024-01-01 ~ 2024-12-31
-4,093,678 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
71,686 GBP2024-12-31
174,160 GBP2023-12-31
Property, Plant & Equipment
11,168,124 GBP2024-12-31
11,284,848 GBP2023-12-31
Fixed Assets
11,239,810 GBP2024-12-31
11,459,008 GBP2023-12-31
Total Inventories
8,936,977 GBP2024-12-31
7,020,191 GBP2023-12-31
Debtors
Current
1,820,094 GBP2024-12-31
3,454,182 GBP2023-12-31
Cash at bank and in hand
81,304 GBP2024-12-31
245,935 GBP2023-12-31
Current Assets
10,838,375 GBP2024-12-31
10,720,308 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-15,041,038 GBP2024-12-31
-14,466,173 GBP2023-12-31
Net Current Assets/Liabilities
-4,202,663 GBP2024-12-31
-3,745,865 GBP2023-12-31
Total Assets Less Current Liabilities
7,037,147 GBP2024-12-31
7,713,143 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,726,874 GBP2024-12-31
Net Assets/Liabilities
4,310,273 GBP2024-12-31
7,541,367 GBP2023-12-31
Equity
Called up share capital
15,039 GBP2024-12-31
15,039 GBP2023-12-31
15,039 GBP2023-01-01
Revaluation reserve
159,502 GBP2024-12-31
159,502 GBP2023-12-31
159,502 GBP2023-01-01
Retained earnings (accumulated losses)
4,135,732 GBP2024-12-31
7,366,826 GBP2023-12-31
11,460,504 GBP2023-01-01
Equity
4,310,273 GBP2024-12-31
7,541,367 GBP2023-12-31
11,635,045 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-3,231,094 GBP2024-01-01 ~ 2024-12-31
-4,093,678 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,857,469 GBP2024-01-01 ~ 2024-12-31
3,751,483 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
429,054 GBP2024-01-01 ~ 2024-12-31
406,438 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,521,462 GBP2024-01-01 ~ 2024-12-31
4,371,124 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
685,565 GBP2024-01-01 ~ 2024-12-31
788,564 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-493,865 GBP2024-01-01 ~ 2024-12-31
-1,261,349 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-931,240 GBP2024-01-01 ~ 2024-12-31
-1,247,415 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
1,211,899 GBP2024-12-31
1,211,899 GBP2023-12-31
Goodwill
36,000 GBP2024-12-31
36,000 GBP2023-12-31
Intangible Assets - Gross Cost
1,247,899 GBP2024-12-31
1,247,899 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,140,213 GBP2024-12-31
1,037,738 GBP2023-12-31
Goodwill
36,000 GBP2024-12-31
36,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,176,213 GBP2024-12-31
1,073,738 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
102,475 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
71,686 GBP2024-12-31
174,160 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,861,370 GBP2024-12-31
1,861,370 GBP2023-12-31
Plant and equipment
13,591,275 GBP2024-12-31
13,258,558 GBP2023-12-31
Motor vehicles
1,929,696 GBP2024-12-31
1,832,221 GBP2023-12-31
Furniture and fittings
490,985 GBP2024-12-31
458,049 GBP2023-12-31
Office equipment
688,543 GBP2024-12-31
132,457 GBP2023-12-31
Other
3,507,660 GBP2024-12-31
2,932,735 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
22,069,529 GBP2024-12-31
20,475,390 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-73,145 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-132,300 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-205,445 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
6,729,984 GBP2023-12-31
Motor vehicles
1,024,373 GBP2023-12-31
Furniture and fittings
361,310 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,190,541 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
242,978 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
39,269 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
1,825,919 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-64,122 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-50,933 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-115,055 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,019,635 GBP2024-12-31
Motor vehicles
1,216,418 GBP2024-12-31
Furniture and fittings
400,579 GBP2024-12-31
Other
1,102,228 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,901,405 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,698,825 GBP2024-12-31
1,719,098 GBP2023-12-31
Plant and equipment
5,571,640 GBP2024-12-31
6,528,574 GBP2023-12-31
Motor vehicles
713,278 GBP2024-12-31
807,847 GBP2023-12-31
Furniture and fittings
90,406 GBP2024-12-31
96,739 GBP2023-12-31
Office equipment
688,543 GBP2024-12-31
132,457 GBP2023-12-31
Other
2,405,432 GBP2024-12-31
2,000,133 GBP2023-12-31
Raw materials and consumables
515,565 GBP2024-12-31
428,133 GBP2023-12-31
Value of work in progress
1,070,823 GBP2024-12-31
949,536 GBP2023-12-31
Finished Goods/Goods for Resale
7,350,589 GBP2024-12-31
5,642,522 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
550,550 GBP2024-12-31
1,343,762 GBP2023-12-31
Other Debtors
Current
631,354 GBP2024-12-31
1,628,532 GBP2023-12-31
Prepayments/Accrued Income
Current
316,101 GBP2024-12-31
481,888 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
322,089 GBP2024-12-31
Trade Creditors/Trade Payables
Current
1,878,255 GBP2024-12-31
2,429,476 GBP2023-12-31
Amounts owed to group undertakings
Current
11,382,873 GBP2024-12-31
10,208,848 GBP2023-12-31
Taxation/Social Security Payable
Current
69,641 GBP2024-12-31
106,537 GBP2023-12-31
Other Creditors
Current
17,072 GBP2024-12-31
51,152 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,693,197 GBP2024-12-31
1,670,160 GBP2023-12-31
Creditors
Current
15,041,038 GBP2024-12-31
14,466,173 GBP2023-12-31
Non-current
2,726,874 GBP2024-12-31
Net Deferred Tax Liability/Asset
322,089 GBP2024-12-31
-171,776 GBP2023-12-31
-1,386,246 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
493,865 GBP2024-01-01 ~ 2024-12-31
1,214,470 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,386,246 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10 shares2024-12-31
10 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.102024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
75,190 shares2024-12-31
75,190 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.102024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
75,190 shares2024-12-31
75,190 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.102024-01-01 ~ 2024-12-31