Cost of Sales
-18,606,720 GBP2024-01-01 ~ 2024-12-31
-18,371,046 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-21,662 GBP2024-01-01 ~ 2024-12-31
-18,973 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,253,981 GBP2024-01-01 ~ 2024-12-31
-2,710,857 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
553,211 GBP2024-01-01 ~ 2024-12-31
359,067 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
365,464 GBP2024-01-01 ~ 2024-12-31
270,260 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
365,464 GBP2024-01-01 ~ 2024-12-31
270,260 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
862,868 GBP2024-12-31
510,813 GBP2023-12-31
Debtors
1,715,922 GBP2024-12-31
1,858,266 GBP2023-12-31
Current Assets
4,791,377 GBP2024-12-31
5,188,644 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,551,228 GBP2024-12-31
Net Current Assets/Liabilities
2,240,149 GBP2024-12-31
1,943,681 GBP2023-12-31
Total Assets Less Current Liabilities
3,103,017 GBP2024-12-31
2,454,494 GBP2023-12-31
Net Assets/Liabilities
2,132,921 GBP2024-12-31
1,767,457 GBP2023-12-31
Equity
Called up share capital
500,002 GBP2024-12-31
500,002 GBP2023-12-31
500,002 GBP2022-12-31
Retained earnings (accumulated losses)
1,632,919 GBP2024-12-31
1,267,455 GBP2023-12-31
1,497,195 GBP2022-12-31
Equity
2,132,921 GBP2024-12-31
1,767,457 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
365,464 GBP2024-01-01 ~ 2024-12-31
270,260 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,550 GBP2024-01-01 ~ 2024-12-31
10,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
352024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Wages/Salaries
1,601,549 GBP2024-01-01 ~ 2024-12-31
1,581,371 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,633 GBP2024-01-01 ~ 2024-12-31
98,307 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,831,011 GBP2024-01-01 ~ 2024-12-31
1,792,508 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
103,059 GBP2024-01-01 ~ 2024-12-31
-1,476 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
797,703 GBP2023-12-31
Plant and equipment
3,890,292 GBP2024-12-31
3,592,899 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,687,995 GBP2024-12-31
4,390,602 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-191,730 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-191,730 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
440,819 GBP2023-12-31
Plant and equipment
3,337,535 GBP2024-12-31
3,438,970 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,825,127 GBP2024-12-31
3,879,789 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
46,773 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
90,295 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
137,068 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-191,730 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-191,730 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
552,757 GBP2024-12-31
153,929 GBP2023-12-31
Finished Goods/Goods for Resale
507,650 GBP2024-12-31
433,103 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,277,450 GBP2024-12-31
1,228,581 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
886 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
53,724 GBP2024-12-31
323,681 GBP2023-12-31
Other Debtors
Current
200 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
383,662 GBP2024-12-31
306,004 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,715,922 GBP2024-12-31
Amounts falling due within one year, Current
1,858,266 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,240,616 GBP2024-12-31
807,050 GBP2023-12-31
Amounts owed to group undertakings
Current
341,761 GBP2024-12-31
1,539,107 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
21,619 GBP2023-12-31
Other Taxation & Social Security Payable
Current
690,600 GBP2024-12-31
667,551 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
278,251 GBP2024-12-31
209,636 GBP2023-12-31
Creditors
Current
2,551,228 GBP2024-12-31
3,244,963 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31
2 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
383,180 GBP2024-12-31
384,661 GBP2023-12-31
Between two and five year
1,242,158 GBP2024-12-31
1,287,581 GBP2023-12-31
More than five year
1,192,800 GBP2024-12-31
1,491,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,818,138 GBP2024-12-31
3,163,242 GBP2023-12-31