Cost of Sales
-5,446,578 GBP2025-01-01 ~ 2025-12-31
-6,078,969 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-3,109,571 GBP2025-01-01 ~ 2025-12-31
-3,415,116 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,267,677 GBP2025-01-01 ~ 2025-12-31
1,144,140 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
1,033,839 GBP2025-01-01 ~ 2025-12-31
830,560 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
1,033,839 GBP2025-01-01 ~ 2025-12-31
830,560 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
131,260 GBP2025-12-31
191,841 GBP2024-12-31
Property, Plant & Equipment
1,758,992 GBP2025-12-31
2,026,829 GBP2024-12-31
Fixed Assets
1,890,252 GBP2025-12-31
2,218,670 GBP2024-12-31
Debtors
1,306,077 GBP2025-12-31
1,113,140 GBP2024-12-31
Cash at bank and in hand
1,830,092 GBP2025-12-31
2,808,799 GBP2024-12-31
Current Assets
5,814,115 GBP2025-12-31
6,602,438 GBP2024-12-31
Net Current Assets/Liabilities
4,493,083 GBP2025-12-31
4,983,656 GBP2024-12-31
Total Assets Less Current Liabilities
6,383,335 GBP2025-12-31
7,202,326 GBP2024-12-31
Net Assets/Liabilities
5,962,245 GBP2025-12-31
6,713,406 GBP2024-12-31
Equity
Called up share capital
510,000 GBP2025-12-31
510,000 GBP2024-12-31
510,000 GBP2023-12-31
Retained earnings (accumulated losses)
5,452,245 GBP2025-12-31
6,203,406 GBP2024-12-31
5,882,846 GBP2023-12-31
Equity
5,962,245 GBP2025-12-31
6,713,406 GBP2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,033,839 GBP2025-01-01 ~ 2025-12-31
830,560 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-510,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-1,785,000 GBP2025-01-01 ~ 2025-12-31
Audit Fees/Expenses
34,312 GBP2025-01-01 ~ 2025-12-31
28,172 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
552025-01-01 ~ 2025-12-31
592024-01-01 ~ 2024-12-31
Wages/Salaries
2,644,949 GBP2025-01-01 ~ 2025-12-31
2,640,171 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,190 GBP2025-01-01 ~ 2025-12-31
70,967 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
3,021,013 GBP2025-01-01 ~ 2025-12-31
3,000,862 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-67,830 GBP2025-01-01 ~ 2025-12-31
76,192 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
1,223,950 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,092,690 GBP2025-12-31
1,032,109 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
60,581 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,094,282 GBP2025-12-31
4,923,845 GBP2024-12-31
Furniture and fittings
277,812 GBP2025-12-31
277,812 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
5,686,840 GBP2025-12-31
5,516,403 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,368,211 GBP2025-12-31
2,968,883 GBP2024-12-31
Furniture and fittings
257,419 GBP2025-12-31
235,298 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,927,848 GBP2025-12-31
3,489,574 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
399,328 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
22,121 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
438,274 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Land and buildings
12,528 GBP2025-12-31
29,353 GBP2024-12-31
Plant and equipment
1,726,071 GBP2025-12-31
1,954,962 GBP2024-12-31
Furniture and fittings
20,393 GBP2025-12-31
42,514 GBP2024-12-31
Finished Goods/Goods for Resale
85,392 GBP2025-12-31
128,811 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
888,687 GBP2025-12-31
819,536 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
63,661 GBP2025-12-31
0 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
244,847 GBP2025-12-31
219,850 GBP2024-12-31
Other Debtors
Current
86,537 GBP2025-12-31
41,471 GBP2024-12-31
Prepayments/Accrued Income
Current
22,345 GBP2025-12-31
32,283 GBP2024-12-31
Trade Creditors/Trade Payables
Current
340,773 GBP2025-12-31
784,400 GBP2024-12-31
Amounts owed to group undertakings
Current
105,642 GBP2025-12-31
132,954 GBP2024-12-31
Corporation Tax Payable
Current
173,206 GBP2025-12-31
100,463 GBP2024-12-31
Other Taxation & Social Security Payable
Current
94,205 GBP2025-12-31
102,386 GBP2024-12-31
Other Creditors
Current
43,280 GBP2025-12-31
33,438 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
563,926 GBP2025-12-31
465,141 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
510,000 shares2025-12-31
510,000 shares2024-12-31