Turnover/Revenue
3,930,854 GBP2024-01-01 ~ 2024-12-31
5,174,705 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,050,577 GBP2024-01-01 ~ 2024-12-31
-4,140,677 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
-119,723 GBP2024-01-01 ~ 2024-12-31
1,034,028 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-63,670 GBP2024-01-01 ~ 2024-12-31
-91,476 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,388,997 GBP2024-01-01 ~ 2024-12-31
-1,523,740 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,572,390 GBP2024-01-01 ~ 2024-12-31
-579,188 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,917 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-82,067 GBP2024-01-01 ~ 2024-12-31
-86,318 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,652,540 GBP2024-01-01 ~ 2024-12-31
-665,506 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
368,925 GBP2024-01-01 ~ 2024-12-31
130,833 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,283,615 GBP2024-01-01 ~ 2024-12-31
-534,673 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
5 GBP2024-12-31
4,471 GBP2023-12-31
Property, Plant & Equipment
2,415,044 GBP2024-12-31
2,837,619 GBP2023-12-31
Fixed Assets - Investments
25,000 GBP2024-12-31
25,000 GBP2023-12-31
Fixed Assets
2,440,049 GBP2024-12-31
2,867,090 GBP2023-12-31
Total Inventories
1,808,309 GBP2024-12-31
2,243,502 GBP2023-12-31
Debtors
831,913 GBP2024-12-31
692,286 GBP2023-12-31
Cash at bank and in hand
153,622 GBP2024-12-31
617,985 GBP2023-12-31
Current Assets
2,793,844 GBP2024-12-31
3,553,773 GBP2023-12-31
Net Current Assets/Liabilities
-1,112,775 GBP2024-12-31
-425,939 GBP2023-12-31
Total Assets Less Current Liabilities
1,327,274 GBP2024-12-31
2,441,151 GBP2023-12-31
Net Assets/Liabilities
954,881 GBP2024-12-31
2,238,496 GBP2023-12-31
Equity
Called up share capital
11,761 GBP2024-12-31
11,761 GBP2023-12-31
11,761 GBP2022-12-31
Capital redemption reserve
382,739 GBP2024-12-31
382,739 GBP2023-12-31
382,739 GBP2022-12-31
Retained earnings (accumulated losses)
560,381 GBP2024-12-31
1,843,996 GBP2023-12-31
2,378,669 GBP2022-12-31
Equity
954,881 GBP2024-12-31
2,238,496 GBP2023-12-31
2,773,169 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,283,615 GBP2024-01-01 ~ 2024-12-31
-534,673 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
482,670 GBP2024-01-01 ~ 2024-12-31
293,101 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,791,648 GBP2024-01-01 ~ 2024-12-31
1,812,191 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
157,457 GBP2024-01-01 ~ 2024-12-31
150,607 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,009,460 GBP2024-01-01 ~ 2024-12-31
2,055,554 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
112024-01-01 ~ 2024-12-31
102023-01-01 ~ 2023-12-31
Average Number of Employees
552024-01-01 ~ 2024-12-31
572023-01-01 ~ 2023-12-31
Director Remuneration
134,098 GBP2024-01-01 ~ 2024-12-31
118,319 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
142,755 GBP2024-01-01 ~ 2024-12-31
-137,031 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-413,135 GBP2024-01-01 ~ 2024-12-31
-156,531 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-368,925 GBP2024-01-01 ~ 2024-12-31
-130,833 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
322,182 GBP2024-12-31
371,321 GBP2023-12-31
Deferred Tax Liabilities
312,393 GBP2024-12-31
157,655 GBP2023-12-31
Audit Fees/Expenses
25,800 GBP2024-01-01 ~ 2024-12-31
25,200 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
518,447 GBP2024-12-31
518,447 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
9,971 GBP2024-12-31
9,971 GBP2023-12-31
Development expenditure
89,608 GBP2024-12-31
89,608 GBP2023-12-31
Intangible Assets - Gross Cost
618,026 GBP2024-12-31
618,026 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
518,447 GBP2024-12-31
518,447 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
9,971 GBP2024-12-31
5,540 GBP2023-12-31
Development expenditure
89,603 GBP2024-12-31
89,568 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
618,021 GBP2024-12-31
613,555 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
4,431 GBP2024-01-01 ~ 2024-12-31
Development expenditure
35 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
4,466 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
5 GBP2024-12-31
40 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
4,431 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,373,963 GBP2024-12-31
2,373,963 GBP2023-12-31
Tools/Equipment for furniture and fittings
530,658 GBP2024-12-31
524,176 GBP2023-12-31
Motor vehicles
31,152 GBP2024-12-31
31,152 GBP2023-12-31
Other
2,820,765 GBP2024-12-31
2,888,029 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,756,538 GBP2024-12-31
5,817,320 GBP2023-12-31
Property, Plant & Equipment - Disposals
Other
-120,879 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-120,879 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
527,425 GBP2024-12-31
479,946 GBP2023-12-31
Tools/Equipment for furniture and fittings
523,780 GBP2024-12-31
492,562 GBP2023-12-31
Motor vehicles
31,152 GBP2024-12-31
31,152 GBP2023-12-31
Other
2,259,137 GBP2024-12-31
1,976,041 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,341,494 GBP2024-12-31
2,979,701 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
47,479 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
31,218 GBP2024-01-01 ~ 2024-12-31
Other
403,973 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
482,670 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Other
-120,877 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-120,877 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,846,538 GBP2024-12-31
1,894,017 GBP2023-12-31
Tools/Equipment for furniture and fittings
6,878 GBP2024-12-31
31,614 GBP2023-12-31
Other
561,628 GBP2024-12-31
911,988 GBP2023-12-31
Investments in Subsidiaries
25,000 GBP2024-12-31
25,000 GBP2023-12-31
Cost valuation
25,000 GBP2023-12-31
Raw materials and consumables
974,398 GBP2024-12-31
1,566,671 GBP2023-12-31
Value of work in progress
118,448 GBP2024-12-31
189,287 GBP2023-12-31
Finished Goods/Goods for Resale
715,463 GBP2024-12-31
487,544 GBP2023-12-31
Trade Debtors/Trade Receivables
340,648 GBP2024-12-31
482,462 GBP2023-12-31
Amounts Owed By Related Parties
368,440 GBP2024-12-31
92,426 GBP2023-12-31
Other Debtors
35,009 GBP2024-12-31
77,057 GBP2023-12-31
Prepayments
47,109 GBP2024-12-31
40,341 GBP2023-12-31
Amount of corporation tax that is recoverable
40,707 GBP2024-12-31
Debtors
Current
831,913 GBP2024-12-31
692,286 GBP2023-12-31
Trade Creditors/Trade Payables
205,141 GBP2024-12-31
114,518 GBP2023-12-31
Amounts Owed to Related Parties
3,493,418 GBP2024-12-31
3,591,626 GBP2023-12-31
Taxation/Social Security Payable
32,718 GBP2024-12-31
48,748 GBP2023-12-31
Other Creditors
5,066 GBP2024-12-31
26,056 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
23,126 GBP2024-12-31
24,540 GBP2023-12-31
Between two and five year
19,847 GBP2024-12-31
24,679 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
42,973 GBP2024-12-31
49,219 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,761 shares2024-12-31
11,761 shares2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
312,393 GBP2024-12-31
157,655 GBP2023-12-31