Average Number of Employees
832024-01-01 ~ 2024-12-31
792023-01-01 ~ 2023-12-31
Turnover/Revenue
4,688,556 GBP2024-01-01 ~ 2024-12-31
4,601,196 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-720,502 GBP2024-01-01 ~ 2024-12-31
-730,496 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,968,054 GBP2024-01-01 ~ 2024-12-31
3,870,700 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,404,727 GBP2024-01-01 ~ 2024-12-31
-3,307,388 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
563,327 GBP2024-01-01 ~ 2024-12-31
563,312 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,240 GBP2024-01-01 ~ 2024-12-31
2,336 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
565,567 GBP2024-01-01 ~ 2024-12-31
565,648 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,849,096 GBP2024-12-31
5,302,135 GBP2023-12-31
5,000,021 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
546,961 GBP2024-01-01 ~ 2024-12-31
302,114 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,494,299 GBP2024-12-31
3,406,159 GBP2023-12-31
Fixed Assets
3,494,299 GBP2024-12-31
3,406,159 GBP2023-12-31
Total Inventories
58,593 GBP2024-12-31
78,418 GBP2023-12-31
Debtors
Current
2,611,574 GBP2024-12-31
1,840,049 GBP2023-12-31
Cash at bank and in hand
774,399 GBP2024-12-31
977,110 GBP2023-12-31
Current Assets
3,444,566 GBP2024-12-31
2,895,577 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-845,249 GBP2024-12-31
Net Current Assets/Liabilities
2,599,317 GBP2024-12-31
2,121,890 GBP2023-12-31
Total Assets Less Current Liabilities
6,093,616 GBP2024-12-31
5,528,049 GBP2023-12-31
Net Assets/Liabilities
5,849,097 GBP2024-12-31
5,302,136 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
Equity
5,849,097 GBP2024-12-31
5,302,136 GBP2023-12-31
Audit Fees/Expenses
15,300 GBP2024-01-01 ~ 2024-12-31
14,570 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,324,603 GBP2024-01-01 ~ 2024-12-31
1,288,618 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
101,733 GBP2024-01-01 ~ 2024-12-31
101,254 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,468,152 GBP2024-01-01 ~ 2024-12-31
1,427,047 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
18,606 GBP2024-01-01 ~ 2024-12-31
40,270 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
141,392 GBP2024-01-01 ~ 2024-12-31
133,091 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,307,098 GBP2024-12-31
5,912,574 GBP2023-12-31
Motor vehicles
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Office equipment
165,310 GBP2024-12-31
160,602 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,848,193 GBP2024-12-31
10,448,961 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,930,344 GBP2023-12-31
Motor vehicles
10,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,042,802 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
234,558 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
311,092 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,164,902 GBP2024-12-31
Motor vehicles
10,000 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,353,894 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
1,142,196 GBP2024-12-31
982,230 GBP2023-12-31
Office equipment
165,310 GBP2024-12-31
160,602 GBP2023-12-31
Raw materials and consumables
58,593 GBP2024-12-31
78,418 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
8,342 GBP2024-12-31
23,688 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,290,824 GBP2024-12-31
1,606,619 GBP2023-12-31
Other Debtors
Current
235,901 GBP2024-12-31
47,588 GBP2023-12-31
Prepayments/Accrued Income
Current
76,507 GBP2024-12-31
162,154 GBP2023-12-31
Cash and Cash Equivalents
774,399 GBP2024-12-31
977,110 GBP2023-12-31
Trade Creditors/Trade Payables
Current
160,912 GBP2024-12-31
144,134 GBP2023-12-31
Amounts owed to group undertakings
Current
419,142 GBP2024-12-31
337,102 GBP2023-12-31
Taxation/Social Security Payable
Current
89,139 GBP2024-12-31
69,297 GBP2023-12-31
Other Creditors
Current
3,968 GBP2024-12-31
8,517 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
172,088 GBP2024-12-31
214,637 GBP2023-12-31
Creditors
Current
845,249 GBP2024-12-31
773,687 GBP2023-12-31
Net Deferred Tax Liability/Asset
-244,519 GBP2024-12-31
244,519 GBP2024-12-31
-225,913 GBP2023-12-31
225,913 GBP2023-12-31
-185,643 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-18,606 GBP2024-01-01 ~ 2024-12-31
-40,270 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
244,519 GBP2024-12-31
225,913 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
209,670 GBP2024-12-31
209,670 GBP2023-12-31
Between one and five year
838,680 GBP2024-12-31
838,680 GBP2023-12-31
More than five year
8,035,925 GBP2024-12-31
8,245,595 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,084,275 GBP2024-12-31
9,293,945 GBP2023-12-31