Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Intangible Assets
297,020 GBP2024-12-31
395,152 GBP2023-12-31
Property, Plant & Equipment
311,626 GBP2024-12-31
357,704 GBP2023-12-31
Fixed Assets
608,646 GBP2024-12-31
752,856 GBP2023-12-31
Total Inventories
1,038,197 GBP2024-12-31
905,265 GBP2023-12-31
Debtors
811,367 GBP2024-12-31
828,463 GBP2023-12-31
Cash at bank and in hand
473,948 GBP2024-12-31
85,217 GBP2023-12-31
Current Assets
2,323,512 GBP2024-12-31
1,818,945 GBP2023-12-31
Creditors
Current
1,017,158 GBP2024-12-31
960,373 GBP2023-12-31
Net Current Assets/Liabilities
1,306,354 GBP2024-12-31
858,572 GBP2023-12-31
Total Assets Less Current Liabilities
1,915,000 GBP2024-12-31
1,611,428 GBP2023-12-31
Net Assets/Liabilities
1,714,477 GBP2024-12-31
1,354,468 GBP2023-12-31
Equity
Called up share capital
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Retained earnings (accumulated losses)
1,514,477 GBP2024-12-31
1,154,468 GBP2023-12-31
Equity
1,714,477 GBP2024-12-31
1,354,468 GBP2023-12-31
Average Number of Employees
302024-01-01 ~ 2024-12-31
282023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
913,064 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
184,501 GBP2023-12-31
Intangible Assets - Gross Cost
1,097,565 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
616,044 GBP2024-12-31
517,912 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
184,501 GBP2024-12-31
184,501 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
800,545 GBP2024-12-31
702,413 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
98,132 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
98,132 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
297,020 GBP2024-12-31
395,152 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
186,742 GBP2024-12-31
186,742 GBP2023-12-31
Plant and equipment
872,077 GBP2024-12-31
856,132 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,058,819 GBP2024-12-31
1,042,874 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
94,053 GBP2024-12-31
84,825 GBP2023-12-31
Plant and equipment
653,140 GBP2024-12-31
600,345 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
747,193 GBP2024-12-31
685,170 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
9,228 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
52,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
62,023 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
92,689 GBP2024-12-31
101,917 GBP2023-12-31
Plant and equipment
218,937 GBP2024-12-31
255,787 GBP2023-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
591,346 GBP2024-12-31
Amounts falling due within one year, Current
610,815 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
157,294 GBP2024-12-31
157,294 GBP2023-12-31
Other Debtors
Current, Amounts falling due within one year
62,727 GBP2024-12-31
Amounts falling due within one year, Current
60,354 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
811,367 GBP2024-12-31
Amounts falling due within one year, Current
828,463 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
10,376 GBP2024-12-31
34,664 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
47,894 GBP2024-12-31
24,138 GBP2023-12-31
Trade Creditors/Trade Payables
Current
327,502 GBP2024-12-31
235,428 GBP2023-12-31
Other Taxation & Social Security Payable
Current
236,954 GBP2024-12-31
166,794 GBP2023-12-31
Other Creditors
Current
394,432 GBP2024-12-31
499,349 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
5,266 GBP2024-12-31
15,645 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
141,333 GBP2024-12-31
178,357 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,376 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
30,376 GBP2024-12-31
Bank Borrowings
Between two and five year, Non-current
5,269 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
141,333 GBP2024-12-31
178,357 GBP2023-12-31
hire purchase agreements
189,227 GBP2024-12-31
202,495 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
90,000 GBP2024-12-31
90,000 GBP2023-12-31
Between one and five year
360,000 GBP2024-12-31
360,000 GBP2023-12-31
More than five year
367,500 GBP2024-12-31
457,500 GBP2023-12-31
All periods
817,500 GBP2024-12-31
907,500 GBP2023-12-31
Bank Overdrafts
Secured
24,544 GBP2023-12-31
Total Borrowings
Secured
189,227 GBP2024-12-31
227,039 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
53,924 GBP2024-12-31
62,958 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-12-31