Average Number of Employees
702024-01-01 ~ 2024-12-31
722023-01-01 ~ 2023-12-31
Intangible Assets
211,685 GBP2024-12-31
236,650 GBP2023-12-31
Property, Plant & Equipment
483,669 GBP2024-12-31
309,481 GBP2023-12-31
Fixed Assets
695,354 GBP2024-12-31
546,131 GBP2023-12-31
Total Inventories
197,153 GBP2024-12-31
178,699 GBP2023-12-31
Debtors
Current
541,826 GBP2024-12-31
92,540 GBP2023-12-31
Cash at bank and in hand
1,214,311 GBP2024-12-31
1,264,116 GBP2023-12-31
Current Assets
1,953,290 GBP2024-12-31
1,535,355 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,553,844 GBP2024-12-31
Net Current Assets/Liabilities
399,446 GBP2024-12-31
-98,027 GBP2023-12-31
Total Assets Less Current Liabilities
1,094,800 GBP2024-12-31
448,104 GBP2023-12-31
Net Assets/Liabilities
684,210 GBP2024-12-31
18,462 GBP2023-12-31
Equity
Called up share capital
66,667 GBP2024-12-31
66,667 GBP2023-12-31
Share premium
108,333 GBP2024-12-31
108,333 GBP2023-12-31
Retained earnings (accumulated losses)
509,210 GBP2024-12-31
-156,538 GBP2023-12-31
Equity
684,210 GBP2024-12-31
18,462 GBP2023-12-31
Intangible Assets - Gross Cost
Computer software
420,736 GBP2024-12-31
407,541 GBP2023-12-31
Goodwill
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Intangible Assets - Gross Cost
425,736 GBP2024-12-31
412,541 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
214,051 GBP2024-12-31
175,891 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
38,160 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
159,325 GBP2024-12-31
134,111 GBP2023-12-31
Motor vehicles
395,892 GBP2024-12-31
345,903 GBP2023-12-31
Computers
353,713 GBP2024-12-31
318,042 GBP2023-12-31
Plant and equipment
748,523 GBP2024-12-31
621,087 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,657,453 GBP2024-12-31
1,419,143 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-44,024 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-13,489 GBP2024-01-01 ~ 2024-12-31
Computers
-1,635 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-59,148 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
119,868 GBP2023-12-31
Computers
279,441 GBP2023-12-31
Plant and equipment
576,242 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,109,662 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
12,118 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
20,783 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
55,152 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
17,729 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
49,799 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
67,528 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-43,434 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-13,489 GBP2024-01-01 ~ 2024-12-31
Computers
-1,635 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-58,558 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
562,655 GBP2024-12-31
Motor vehicles
176,961 GBP2024-12-31
Computers
297,531 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,173,784 GBP2024-12-31
Property, Plant & Equipment
Buildings
22,688 GBP2024-12-31
Plant and equipment
185,868 GBP2024-12-31
44,845 GBP2023-12-31
Motor vehicles
218,931 GBP2024-12-31
226,035 GBP2023-12-31
Computers
56,182 GBP2024-12-31
38,601 GBP2023-12-31
Finished Goods/Goods for Resale
197,153 GBP2024-12-31
178,699 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
12,004 GBP2024-12-31
32,577 GBP2023-12-31
Other Debtors
Current
457,197 GBP2024-12-31
1,947 GBP2023-12-31
Prepayments/Accrued Income
Current
72,625 GBP2024-12-31
58,016 GBP2023-12-31
Bank Overdrafts
-6,253 GBP2024-12-31
Cash and Cash Equivalents
1,208,058 GBP2024-12-31
1,264,116 GBP2023-12-31
Bank Overdrafts
Current
6,253 GBP2024-12-31
Bank Borrowings
Current
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
127,143 GBP2024-12-31
107,956 GBP2023-12-31
Corporation Tax Payable
Current
174,866 GBP2024-12-31
168,003 GBP2023-12-31
Taxation/Social Security Payable
Current
570,911 GBP2024-12-31
594,986 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
92,455 GBP2024-12-31
36,678 GBP2023-12-31
Other Creditors
Current
31,817 GBP2024-12-31
215,626 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
450,399 GBP2024-12-31
410,133 GBP2023-12-31
Creditors
Current
1,553,844 GBP2024-12-31
1,633,382 GBP2023-12-31
Bank Borrowings
Non-current
83,333 GBP2024-12-31
183,333 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
182,058 GBP2024-12-31
135,827 GBP2023-12-31
Creditors
Non-current
265,391 GBP2024-12-31
319,160 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
100,000 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
100,000 GBP2024-12-31
Bank Borrowings
Non-current, Between two and five year
83,333 GBP2023-12-31
Total Borrowings
183,333 GBP2024-12-31
283,333 GBP2023-12-31
Minimum gross finance lease payments owing
275,586 GBP2024-12-31
172,505 GBP2023-12-31
Net Deferred Tax Liability/Asset
-145,199 GBP2024-12-31
-110,482 GBP2023-12-31
-75,799 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-34,717 GBP2024-01-01 ~ 2024-12-31
-34,683 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-147,347 GBP2024-12-31
-111,192 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
666,670 shares2024-12-31
666,670 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.102024-01-01 ~ 2024-12-31