Turnover/Revenue
18,975,200 GBP2024-01-01 ~ 2024-12-31
19,384,233 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-18,838,426 GBP2024-01-01 ~ 2024-12-31
-19,140,504 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
136,774 GBP2024-01-01 ~ 2024-12-31
243,729 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,045,201 GBP2024-01-01 ~ 2024-12-31
-2,047,040 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,908,427 GBP2024-01-01 ~ 2024-12-31
-1,803,311 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,525,522 GBP2024-01-01 ~ 2024-12-31
-1,370,622 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,433,949 GBP2024-01-01 ~ 2024-12-31
-3,173,933 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,985,633 GBP2024-01-01 ~ 2024-12-31
-1,894,597 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,985,633 GBP2024-01-01 ~ 2024-12-31
-1,894,597 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,792,863 GBP2024-12-31
5,649,568 GBP2023-12-31
Fixed Assets
4,792,863 GBP2024-12-31
5,649,568 GBP2023-12-31
Total Inventories
5,238,410 GBP2024-12-31
5,498,211 GBP2023-12-31
Debtors
5,809,554 GBP2024-12-31
3,877,403 GBP2023-12-31
Current Assets
11,047,964 GBP2024-12-31
9,375,614 GBP2023-12-31
Net Current Assets/Liabilities
-2,657,509 GBP2024-12-31
-20,028,581 GBP2023-12-31
Total Assets Less Current Liabilities
2,135,354 GBP2024-12-31
-14,379,013 GBP2023-12-31
Net Assets/Liabilities
2,135,354 GBP2024-12-31
-14,379,013 GBP2023-12-31
Equity
Called up share capital
19,382,000 GBP2024-12-31
882,000 GBP2023-12-31
882,000 GBP2022-12-31
Retained earnings (accumulated losses)
-17,246,646 GBP2024-12-31
-15,261,013 GBP2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,985,633 GBP2024-01-01 ~ 2024-12-31
-1,894,597 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
902,084 GBP2024-01-01 ~ 2024-12-31
1,040,682 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,837,107 GBP2024-01-01 ~ 2024-12-31
2,799,114 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
286,049 GBP2024-01-01 ~ 2024-12-31
314,693 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
122,825 GBP2024-01-01 ~ 2024-12-31
115,424 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,245,981 GBP2024-01-01 ~ 2024-12-31
3,229,231 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
832024-01-01 ~ 2024-12-31
862023-01-01 ~ 2023-12-31
Current Tax for the Period
-2,314,386 GBP2024-01-01 ~ 2024-12-31
-620,416 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-858,487 GBP2024-01-01 ~ 2024-12-31
-793,483 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,185,667 GBP2024-12-31
2,185,167 GBP2023-12-31
Plant and equipment
16,861,912 GBP2024-12-31
16,703,608 GBP2023-12-31
Furniture and fittings
64,038 GBP2024-12-31
64,038 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
19,496,183 GBP2024-12-31
19,450,804 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
13,882,452 GBP2024-12-31
13,027,130 GBP2023-12-31
Furniture and fittings
64,038 GBP2024-12-31
62,848 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
14,703,320 GBP2024-12-31
13,801,236 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
855,322 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,190 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
902,084 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,428,837 GBP2024-12-31
1,473,909 GBP2023-12-31
Plant and equipment
2,979,460 GBP2024-12-31
3,676,478 GBP2023-12-31
Furniture and fittings
1,190 GBP2023-12-31
Raw Materials
4,463,590 GBP2024-12-31
3,415,095 GBP2023-12-31
Finished Goods
768,751 GBP2024-12-31
1,444,755 GBP2023-12-31
Value of work in progress
6,069 GBP2024-12-31
638,361 GBP2023-12-31
Prepayments/Accrued Income
Current
41,760 GBP2024-12-31
156,217 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
222,631 GBP2024-12-31
258,999 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,398,249 GBP2024-12-31
2,449,203 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,082,498 GBP2024-12-31
2,144,853 GBP2023-12-31
Other Taxation & Social Security Payable
Current
70,902 GBP2024-12-31
71,657 GBP2023-12-31
Amount of value-added tax that is payable
Current
36,568 GBP2024-12-31
45,591 GBP2023-12-31
Other Creditors
Current
9,689 GBP2024-12-31
5,566 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
217,936 GBP2024-12-31
379,531 GBP2023-12-31
Amounts owed to group undertakings
Current
12,287,880 GBP2024-12-31
26,756,997 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
18,941,000 shares2024-12-31
Nominal value of allotted share capital
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
441,000 shares2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
392,213 GBP2024-12-31
131,426 GBP2023-12-31
Between one and five year
1,682,292 GBP2024-12-31
20,878 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,074,505 GBP2024-12-31
152,304 GBP2023-12-31