Turnover/Revenue
17,324,412 GBP2024-01-01 ~ 2024-12-31
18,204,029 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,041,360 GBP2024-01-01 ~ 2024-12-31
-10,523,175 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,283,052 GBP2024-01-01 ~ 2024-12-31
7,680,854 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,492,432 GBP2024-01-01 ~ 2024-12-31
-7,388,184 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
67,866 GBP2024-01-01 ~ 2024-12-31
26,778 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,369 GBP2024-01-01 ~ 2024-12-31
-6,526 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-140,196 GBP2024-01-01 ~ 2024-12-31
319,811 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-117,972 GBP2024-01-01 ~ 2024-12-31
228,907 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-117,972 GBP2024-01-01 ~ 2024-12-31
228,907 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
84,886 GBP2024-12-31
85,232 GBP2023-12-31
Property, Plant & Equipment
716,788 GBP2024-12-31
773,178 GBP2023-12-31
Fixed Assets
805,424 GBP2024-12-31
862,160 GBP2023-12-31
Total Inventories
76,674 GBP2024-12-31
73,537 GBP2023-12-31
Debtors
Current
41,394 GBP2024-12-31
30,304 GBP2023-12-31
Cash at bank and in hand
3,091,048 GBP2024-12-31
3,459,029 GBP2023-12-31
Current Assets
3,209,116 GBP2024-12-31
3,562,870 GBP2023-12-31
Net Current Assets/Liabilities
1,570,465 GBP2024-12-31
1,653,925 GBP2023-12-31
Total Assets Less Current Liabilities
2,375,889 GBP2024-12-31
2,516,085 GBP2023-12-31
Net Assets/Liabilities
2,279,479 GBP2024-12-31
2,397,451 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
2,279,379 GBP2024-12-31
2,397,351 GBP2023-12-31
2,209,444 GBP2022-12-31
Equity
2,279,479 GBP2024-12-31
2,397,451 GBP2023-12-31
2,209,544 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-117,972 GBP2024-01-01 ~ 2024-12-31
228,907 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-41,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-41,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
242,351 GBP2024-01-01 ~ 2024-12-31
370,964 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,678,406 GBP2024-01-01 ~ 2024-12-31
4,635,284 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
203,602 GBP2024-01-01 ~ 2024-12-31
189,257 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,464,751 GBP2024-01-01 ~ 2024-12-31
5,134,332 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
182024-01-01 ~ 2024-12-31
172023-01-01 ~ 2023-12-31
Average Number of Employees
4372024-01-01 ~ 2024-12-31
4342023-01-01 ~ 2023-12-31
Director Remuneration
12,030 GBP2024-01-01 ~ 2024-12-31
25,290 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
3,100 GBP2024-01-01 ~ 2024-12-31
4,800 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-22,224 GBP2024-01-01 ~ 2024-12-31
-1,036 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-35,049 GBP2024-01-01 ~ 2024-12-31
79,953 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
120,514 GBP2024-12-31
118,634 GBP2023-12-31
Deferred Tax Liabilities
120,514 GBP2024-12-31
118,634 GBP2023-12-31
Intangible Assets - Gross Cost
Goodwill
461,400 GBP2024-12-31
461,400 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
90,000 GBP2024-12-31
90,000 GBP2023-12-31
Other
43,714 GBP2024-12-31
56,505 GBP2023-12-31
Intangible Assets - Gross Cost
595,114 GBP2024-12-31
607,905 GBP2023-12-31
Intangible assets - Disposals
-33,432 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
461,400 GBP2024-12-31
461,400 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
43,000 GBP2024-12-31
38,500 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
510,228 GBP2024-12-31
522,673 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
4,500 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
7,731 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-20,176 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
47,000 GBP2024-12-31
51,500 GBP2023-12-31
Other
37,886 GBP2024-12-31
33,732 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,305,153 GBP2024-12-31
3,933,422 GBP2023-12-31
Office equipment
15,274 GBP2024-12-31
17,406 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,320,427 GBP2024-12-31
3,950,828 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-817,225 GBP2024-01-01 ~ 2024-12-31
Office equipment
-4,625 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-821,850 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,593,764 GBP2024-12-31
3,165,726 GBP2023-12-31
Office equipment
9,875 GBP2024-12-31
11,924 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,603,639 GBP2024-12-31
3,177,650 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
239,775 GBP2024-01-01 ~ 2024-12-31
Office equipment
2,576 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
242,351 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-811,737 GBP2024-01-01 ~ 2024-12-31
Office equipment
-4,625 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-816,362 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
711,389 GBP2024-12-31
767,696 GBP2023-12-31
Office equipment
5,399 GBP2024-12-31
5,482 GBP2023-12-31
Raw materials and consumables
76,674 GBP2024-12-31
73,537 GBP2023-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
540 GBP2024-12-31
Debtors
Amounts falling due within one year, Current
41,394 GBP2024-12-31
Current, Amounts falling due within one year
30,304 GBP2023-12-31
Cash and Cash Equivalents
3,091,048 GBP2024-12-31
3,459,029 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
96,410 GBP2024-12-31
118,634 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2024-12-31
75 shares2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
25 shares2024-12-31
25 shares2023-12-31
Number of Shares Issued (Fully Paid)
100 shares2024-12-31
100 shares2023-12-31
Nominal value of allotted share capital
100 GBP2024-01-01 ~ 2024-12-31
100 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
511,140 GBP2024-12-31
511,140 GBP2023-12-31
Between two and five year
2,044,560 GBP2024-12-31
2,044,560 GBP2023-12-31
More than five year
2,767,758 GBP2024-12-31
3,280,299 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,323,458 GBP2024-12-31
5,835,999 GBP2023-12-31