Average Number of Employees
642024-01-01 ~ 2024-12-31
642023-01-01 ~ 2023-12-31
Turnover/Revenue
4,309,906 GBP2024-01-01 ~ 2024-12-31
3,937,350 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-499,442 GBP2024-01-01 ~ 2024-12-31
-426,412 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,810,464 GBP2024-01-01 ~ 2024-12-31
3,510,938 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,624,620 GBP2024-01-01 ~ 2024-12-31
-3,422,744 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
211,980 GBP2024-01-01 ~ 2024-12-31
95,160 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
220,993 GBP2024-01-01 ~ 2024-12-31
87,995 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
220,993 GBP2024-01-01 ~ 2024-12-31
87,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
693,967 GBP2024-12-31
793,751 GBP2023-12-31
Fixed Assets
693,967 GBP2024-12-31
793,751 GBP2023-12-31
Total Inventories
1,774,569 GBP2024-12-31
1,777,557 GBP2023-12-31
Debtors
Current
926,451 GBP2024-12-31
537,661 GBP2023-12-31
Cash at bank and in hand
98,643 GBP2024-12-31
120,758 GBP2023-12-31
Current Assets
2,799,663 GBP2024-12-31
2,435,976 GBP2023-12-31
Net Current Assets/Liabilities
-455,157 GBP2024-12-31
-766,921 GBP2023-12-31
Total Assets Less Current Liabilities
238,810 GBP2024-12-31
26,830 GBP2023-12-31
Net Assets/Liabilities
200,389 GBP2024-12-31
-20,604 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2023-01-01
Retained earnings (accumulated losses)
200,387 GBP2024-12-31
-20,606 GBP2023-12-31
-108,601 GBP2023-01-01
Equity
200,389 GBP2024-12-31
-20,604 GBP2023-12-31
-108,599 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
220,993 GBP2024-01-01 ~ 2024-12-31
87,995 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
220,993 GBP2024-01-01 ~ 2024-12-31
87,995 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,276,663 GBP2024-01-01 ~ 2024-12-31
1,200,058 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
100,974 GBP2024-01-01 ~ 2024-12-31
91,240 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,399,833 GBP2024-01-01 ~ 2024-12-31
1,311,102 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,013 GBP2024-01-01 ~ 2024-12-31
7,165 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
211,980 GBP2024-01-01 ~ 2024-12-31
95,160 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
52,995 GBP2024-01-01 ~ 2024-12-31
22,382 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,052,839 GBP2024-12-31
2,052,839 GBP2023-12-31
Plant and equipment
268,002 GBP2024-12-31
268,002 GBP2023-12-31
Motor vehicles
32,303 GBP2024-12-31
32,303 GBP2023-12-31
Furniture and fittings
670,888 GBP2024-12-31
668,264 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-738 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
140,410 GBP2024-12-31
128,080 GBP2023-12-31
Motor vehicles
28,328 GBP2024-12-31
27,995 GBP2023-12-31
Furniture and fittings
638,015 GBP2024-12-31
614,582 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
12,330 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
333 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
23,433 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Buildings
309,055 GBP2024-12-31
375,916 GBP2023-12-31
Plant and equipment
127,592 GBP2024-12-31
139,922 GBP2023-12-31
Motor vehicles
3,975 GBP2024-12-31
4,308 GBP2023-12-31
Furniture and fittings
32,873 GBP2024-12-31
53,682 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Other
90,283 GBP2024-12-31
89,734 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,244,504 GBP2024-12-31
3,241,331 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-738 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,550,537 GBP2024-12-31
2,447,580 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
102,957 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Other
90,283 GBP2024-12-31
89,734 GBP2023-12-31
Finished Goods/Goods for Resale
49,354 GBP2024-12-31
52,342 GBP2023-12-31
Raw materials and consumables
1,725,215 GBP2024-12-31
1,725,215 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
341,087 GBP2024-12-31
140,464 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
107,937 GBP2024-12-31
55,911 GBP2023-12-31
Other Debtors
Current
186,402 GBP2024-12-31
105,882 GBP2023-12-31
Prepayments/Accrued Income
Current
172,653 GBP2024-12-31
161,978 GBP2023-12-31
Cash and Cash Equivalents
98,643 GBP2024-12-31
120,758 GBP2023-12-31
Trade Creditors/Trade Payables
Current
285,873 GBP2024-12-31
281,808 GBP2023-12-31
Amounts owed to group undertakings
Current
2,609,756 GBP2024-12-31
2,520,346 GBP2023-12-31
Taxation/Social Security Payable
Current
4,172 GBP2024-12-31
8,211 GBP2023-12-31
Other Creditors
Current
3,907 GBP2024-12-31
375 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
314,245 GBP2024-12-31
210,325 GBP2023-12-31
Creditors
Current
3,254,820 GBP2024-12-31
3,202,897 GBP2023-12-31
Net Deferred Tax Liability/Asset
-38,421 GBP2024-12-31
-47,434 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
9,013 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-39,876 GBP2024-12-31
-48,758 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31
2 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
306,510 GBP2024-12-31
306,510 GBP2023-12-31
Between one and five year
219,425 GBP2024-12-31
525,935 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
525,935 GBP2024-12-31
832,445 GBP2023-12-31