Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
18,800,146 GBP2024-01-01 ~ 2024-12-31
20,730,375 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
16,276,210 GBP2024-01-01 ~ 2024-12-31
17,709,395 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,523,936 GBP2024-01-01 ~ 2024-12-31
3,020,980 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,078,655 GBP2024-01-01 ~ 2024-12-31
1,922,834 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
445,281 GBP2024-01-01 ~ 2024-12-31
1,098,146 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
110,227 GBP2024-01-01 ~ 2024-12-31
4,000 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
12,782 GBP2024-01-01 ~ 2024-12-31
11,220 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
542,726 GBP2024-01-01 ~ 2024-12-31
1,090,926 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
142,826 GBP2024-01-01 ~ 2024-12-31
280,172 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
399,900 GBP2024-01-01 ~ 2024-12-31
810,754 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
399,900 GBP2024-01-01 ~ 2024-12-31
810,754 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1 GBP2024-12-31
127 GBP2023-12-31
Property, Plant & Equipment
5,373,047 GBP2024-12-31
5,893,617 GBP2023-12-31
Fixed Assets
5,373,048 GBP2024-12-31
5,893,744 GBP2023-12-31
Total Inventories
963,104 GBP2024-12-31
1,014,843 GBP2023-12-31
Debtors
4,440,637 GBP2024-12-31
4,510,101 GBP2023-12-31
Cash at bank and in hand
4,640,284 GBP2024-12-31
6,214,047 GBP2023-12-31
Current Assets
10,044,025 GBP2024-12-31
11,738,991 GBP2023-12-31
Creditors
Current
3,442,194 GBP2024-12-31
5,703,129 GBP2023-12-31
Net Current Assets/Liabilities
6,601,831 GBP2024-12-31
6,035,862 GBP2023-12-31
Total Assets Less Current Liabilities
11,974,879 GBP2024-12-31
11,929,606 GBP2023-12-31
Creditors
Non-current
-6,614 GBP2024-12-31
-46,477 GBP2023-12-31
Net Assets/Liabilities
10,694,086 GBP2024-12-31
10,494,186 GBP2023-12-31
Equity
Called up share capital
400,001 GBP2024-12-31
400,001 GBP2023-12-31
400,001 GBP2022-12-31
Revaluation reserve
2,098,839 GBP2024-12-31
2,332,043 GBP2023-12-31
2,591,159 GBP2022-12-31
Retained earnings (accumulated losses)
8,195,246 GBP2024-12-31
7,762,142 GBP2023-12-31
6,842,272 GBP2022-12-31
Equity
10,694,086 GBP2024-12-31
10,494,186 GBP2023-12-31
9,833,432 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
399,900 GBP2024-01-01 ~ 2024-12-31
810,754 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2024-01-01 ~ 2024-12-31
-150,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-200,000 GBP2024-01-01 ~ 2024-12-31
-150,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,991,902 GBP2024-01-01 ~ 2024-12-31
1,781,035 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,268 GBP2024-01-01 ~ 2024-12-31
87,764 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,090,170 GBP2024-01-01 ~ 2024-12-31
1,868,799 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
492024-01-01 ~ 2024-12-31
492023-01-01 ~ 2023-12-31
Director Remuneration
205,067 GBP2024-01-01 ~ 2024-12-31
149,752 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
639,150 GBP2024-01-01 ~ 2024-12-31
694,564 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
257,590 GBP2024-01-01 ~ 2024-12-31
242,876 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
135,682 GBP2024-01-01 ~ 2024-12-31
256,586 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
220,498 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
220,497 GBP2024-12-31
220,371 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
126 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
1 GBP2024-12-31
127 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
464,640 GBP2024-12-31
464,640 GBP2023-12-31
Plant and equipment
7,699,086 GBP2024-12-31
7,580,506 GBP2023-12-31
Motor vehicles
159,058 GBP2024-12-31
159,058 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,322,784 GBP2024-12-31
8,204,204 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
351,908 GBP2024-12-31
305,444 GBP2023-12-31
Plant and equipment
2,475,700 GBP2024-12-31
1,895,324 GBP2023-12-31
Motor vehicles
122,129 GBP2024-12-31
109,819 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,949,737 GBP2024-12-31
2,310,587 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
46,464 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
580,376 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
12,310 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
639,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
112,732 GBP2024-12-31
159,196 GBP2023-12-31
Plant and equipment
5,223,386 GBP2024-12-31
5,685,182 GBP2023-12-31
Motor vehicles
36,929 GBP2024-12-31
49,239 GBP2023-12-31
Merchandise
963,104 GBP2024-12-31
1,014,843 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,299,972 GBP2024-12-31
4,294,606 GBP2023-12-31
Other Debtors
Non-current
140,665 GBP2024-12-31
215,495 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,135,910 GBP2024-12-31
5,172,129 GBP2023-12-31
Corporation Tax Payable
Current
306,284 GBP2024-12-31
531,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,274,179 GBP2024-12-31
1,388,943 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,001 shares2024-12-31