Cost of Sales
-7,275,060 GBP2024-01-01 ~ 2024-12-31
-8,313,672 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-2,737,375 GBP2024-01-01 ~ 2024-12-31
-2,970,262 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,389,476 GBP2024-01-01 ~ 2024-12-31
-2,210,790 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
130,173 GBP2024-01-01 ~ 2024-12-31
-92,153 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
65,702 GBP2024-01-01 ~ 2024-12-31
-40,949 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,017,643 GBP2024-12-31
1,103,267 GBP2023-12-31
Debtors
4,480,502 GBP2024-12-31
4,684,464 GBP2023-12-31
Cash at bank and in hand
53,540 GBP2024-12-31
28,322 GBP2023-12-31
Current Assets
5,040,800 GBP2024-12-31
5,203,323 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,094,807 GBP2024-12-31
-3,074,493 GBP2023-12-31
Net Current Assets/Liabilities
1,945,993 GBP2024-12-31
2,128,830 GBP2023-12-31
Total Assets Less Current Liabilities
2,963,636 GBP2024-12-31
3,232,097 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-222,942 GBP2024-12-31
Net Assets/Liabilities
2,594,692 GBP2024-12-31
2,709,990 GBP2023-12-31
Equity
Called up share capital
206,000 GBP2024-12-31
206,000 GBP2023-12-31
206,000 GBP2022-12-31
Capital redemption reserve
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Retained earnings (accumulated losses)
2,378,692 GBP2024-12-31
2,493,990 GBP2023-12-31
Equity
2,594,692 GBP2024-12-31
2,709,990 GBP2023-12-31
2,555,939 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
65,702 GBP2024-01-01 ~ 2024-12-31
-40,949 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-21,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-181,000 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
812024-01-01 ~ 2024-12-31
932023-01-01 ~ 2023-12-31
Wages/Salaries
3,178,393 GBP2024-01-01 ~ 2024-12-31
3,271,477 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
132,955 GBP2024-01-01 ~ 2024-12-31
129,510 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,645,074 GBP2024-01-01 ~ 2024-12-31
3,747,191 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,850 GBP2024-01-01 ~ 2024-12-31
18,400 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
331,444 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
64,473 GBP2024-01-01 ~ 2024-12-31
-39,982 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,129,302 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,129,302 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
494,417 GBP2024-12-31
494,417 GBP2023-12-31
Plant and equipment
2,575,827 GBP2024-12-31
2,460,118 GBP2023-12-31
Furniture and fittings
393,641 GBP2024-12-31
391,101 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,463,885 GBP2024-12-31
3,345,636 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
80,435 GBP2024-12-31
53,902 GBP2023-12-31
Plant and equipment
2,029,487 GBP2024-12-31
1,879,097 GBP2023-12-31
Furniture and fittings
336,320 GBP2024-12-31
309,370 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,446,242 GBP2024-12-31
2,242,369 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
150,390 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
26,950 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
203,873 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
413,982 GBP2024-12-31
Plant and equipment
546,340 GBP2024-12-31
581,021 GBP2023-12-31
Furniture and fittings
57,321 GBP2024-12-31
81,731 GBP2023-12-31
Finished Goods/Goods for Resale
129,033 GBP2024-12-31
111,172 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,938,558 GBP2024-12-31
2,294,722 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,109,536 GBP2024-12-31
2,090,691 GBP2023-12-31
Other Debtors
Current
20,042 GBP2024-12-31
37,303 GBP2023-12-31
Prepayments/Accrued Income
Current
412,366 GBP2024-12-31
261,748 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,480,502 GBP2024-12-31
4,684,464 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
117,637 GBP2024-12-31
117,637 GBP2023-12-31
Trade Creditors/Trade Payables
Current
806,637 GBP2024-12-31
803,734 GBP2023-12-31
Other Taxation & Social Security Payable
Current
257,729 GBP2024-12-31
278,324 GBP2023-12-31
Other Creditors
Current
660,138 GBP2024-12-31
649,591 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,152,666 GBP2024-12-31
1,125,207 GBP2023-12-31
Creditors
Current
3,094,807 GBP2024-12-31
3,074,493 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
37,500 GBP2024-12-31
137,500 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
185,442 GBP2024-12-31
303,078 GBP2023-12-31
Creditors
Non-current
222,942 GBP2024-12-31
440,578 GBP2023-12-31
Bank Borrowings
137,500 GBP2024-12-31
237,500 GBP2023-12-31
Total Borrowings
Current
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Non-current
37,500 GBP2024-12-31
137,500 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
117,637 GBP2024-12-31
117,637 GBP2023-12-31
Minimum gross finance lease payments owing
303,079 GBP2024-12-31
420,715 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
66,300 shares2024-12-31
66,300 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
139,700 shares2024-12-31
139,700 shares2023-12-31
Equity
Called up share capital
206,000 GBP2024-12-31
206,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
447,597 GBP2024-12-31
474,239 GBP2023-12-31
Between two and five year
770,533 GBP2024-12-31
1,220,300 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,218,130 GBP2024-12-31
1,694,539 GBP2023-12-31