Average Number of Employees
3352025-01-01 ~ 2025-12-31
3602024-01-01 ~ 2024-12-31
Intangible Assets
3,055,863 GBP2025-12-31
2,569,209 GBP2024-12-31
Property, Plant & Equipment
20,601,464 GBP2025-12-31
20,388,021 GBP2024-12-31
Fixed Assets - Investments
2,772,634 GBP2025-12-31
2,772,634 GBP2024-12-31
Fixed Assets
26,429,961 GBP2025-12-31
25,729,864 GBP2024-12-31
Total Inventories
28,699,109 GBP2025-12-31
31,318,310 GBP2024-12-31
Debtors
Non-current
2,543,670 GBP2025-12-31
3,264,467 GBP2024-12-31
Current
12,282,800 GBP2025-12-31
10,598,152 GBP2024-12-31
Cash at bank and in hand
2,596,118 GBP2025-12-31
1,988,819 GBP2024-12-31
Current Assets
46,121,697 GBP2025-12-31
47,169,748 GBP2024-12-31
Net Current Assets/Liabilities
29,420,480 GBP2025-12-31
23,744,130 GBP2024-12-31
Total Assets Less Current Liabilities
55,850,441 GBP2025-12-31
49,473,994 GBP2024-12-31
Net Assets/Liabilities
53,546,749 GBP2025-12-31
47,252,801 GBP2024-12-31
Equity
Called up share capital
60,601 GBP2025-12-31
60,601 GBP2024-12-31
60,601 GBP2024-01-01
Share premium
539,309 GBP2025-12-31
539,309 GBP2024-12-31
539,309 GBP2024-01-01
Retained earnings (accumulated losses)
52,946,839 GBP2025-12-31
46,652,891 GBP2024-12-31
46,377,716 GBP2024-01-01
Profit/Loss
6,293,948 GBP2025-01-01 ~ 2025-12-31
3,657,823 GBP2024-01-01 ~ 2024-12-31
Equity
53,546,749 GBP2025-12-31
47,252,801 GBP2024-12-31
46,977,626 GBP2024-01-01
Profit/Loss
Retained earnings (accumulated losses)
6,293,948 GBP2025-01-01 ~ 2025-12-31
3,657,823 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,382,648 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-3,382,648 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-3,382,648 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
-3,382,648 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
8,181,578 GBP2025-12-31
7,221,942 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
5,125,715 GBP2025-12-31
4,652,733 GBP2024-12-31
Intangible Assets
Development expenditure
3,055,863 GBP2025-12-31
2,569,209 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
16,220,033 GBP2025-12-31
16,401,787 GBP2024-12-31
Plant and equipment
12,004,055 GBP2025-12-31
11,066,282 GBP2024-12-31
Other
2,751 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
29,041,343 GBP2025-12-31
27,470,820 GBP2024-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-434,962 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals
-434,962 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Gross Cost
Computers
817,255 GBP2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,483,800 GBP2025-12-31
6,509,598 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,439,879 GBP2025-12-31
7,082,799 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,401,729 GBP2025-01-01 ~ 2025-12-31
Computers, Owned/Freehold
124 GBP2025-01-01 ~ 2025-12-31
Owned/Freehold
1,784,607 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-427,527 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-427,527 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
124 GBP2025-12-31
Property, Plant & Equipment
Buildings
15,264,078 GBP2025-12-31
15,828,586 GBP2024-12-31
Plant and equipment
4,520,255 GBP2025-12-31
4,556,684 GBP2024-12-31
Computers
817,131 GBP2025-12-31
Other
2,751 GBP2024-12-31
Raw materials and consumables
27,572,788 GBP2025-12-31
30,593,685 GBP2024-12-31
Finished Goods/Goods for Resale
1,126,321 GBP2025-12-31
724,625 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
7,112,895 GBP2025-12-31
6,039,684 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
3,191,742 GBP2025-12-31
3,117,158 GBP2024-12-31
Other Debtors
Current
291,541 GBP2025-12-31
224,302 GBP2024-12-31
Prepayments/Accrued Income
Current
1,686,622 GBP2025-12-31
1,187,384 GBP2024-12-31
Bank Overdrafts
-26,293 GBP2025-12-31
-1,189,492 GBP2024-12-31
Cash and Cash Equivalents
2,569,825 GBP2025-12-31
799,327 GBP2024-12-31
Bank Overdrafts
Current
26,293 GBP2025-12-31
1,189,492 GBP2024-12-31
Trade Creditors/Trade Payables
Current
3,832,814 GBP2025-12-31
5,782,958 GBP2024-12-31
Amounts owed to group undertakings
Current
10,617,454 GBP2025-12-31
14,484,853 GBP2024-12-31
Corporation Tax Payable
Current
293,992 GBP2025-12-31
224,085 GBP2024-12-31
Taxation/Social Security Payable
Current
454,500 GBP2025-12-31
368,501 GBP2024-12-31
Other Creditors
Current
44,682 GBP2025-12-31
102,163 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
1,431,482 GBP2025-12-31
1,273,566 GBP2024-12-31
Creditors
Current
16,701,217 GBP2025-12-31
23,425,618 GBP2024-12-31
Net Deferred Tax Liability/Asset
-2,303,692 GBP2025-12-31
-2,221,193 GBP2024-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-82,499 GBP2025-01-01 ~ 2025-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-2,305,293 GBP2025-12-31
-2,240,175 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,601 shares2025-12-31
60,601 shares2024-12-31
Par Value of Share
Class 1 ordinary share
12025-01-01 ~ 2025-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
287,858 GBP2025-12-31
374,251 GBP2024-12-31
Between one and five year
360,353 GBP2025-12-31
469,661 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
648,211 GBP2025-12-31
843,912 GBP2024-12-31