Property, Plant & Equipment
387,411 GBP2024-12-31
45,126 GBP2023-12-31
Fixed Assets
387,411 GBP2024-12-31
45,126 GBP2023-12-31
Total Inventories
569,903 GBP2024-12-31
543,636 GBP2023-12-31
Debtors
362,872 GBP2024-12-31
792,001 GBP2023-12-31
Cash at bank and in hand
778,800 GBP2024-12-31
1,010,850 GBP2023-12-31
Current Assets
1,711,575 GBP2024-12-31
2,346,487 GBP2023-12-31
Creditors
-416,383 GBP2024-12-31
-512,956 GBP2023-12-31
Net Current Assets/Liabilities
1,295,192 GBP2024-12-31
1,833,531 GBP2023-12-31
Total Assets Less Current Liabilities
1,682,603 GBP2024-12-31
1,878,657 GBP2023-12-31
Net Assets/Liabilities
1,404,334 GBP2024-12-31
1,818,650 GBP2023-12-31
Equity
Called up share capital
352,340 GBP2024-12-31
352,340 GBP2023-12-31
Retained earnings (accumulated losses)
1,051,994 GBP2024-12-31
1,466,310 GBP2023-12-31
Average Number of Employees
242024-01-01 ~ 2024-12-31
222023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
96,146 GBP2024-12-31
105,924 GBP2023-12-31
Motor vehicles
20,271 GBP2024-12-31
20,271 GBP2023-12-31
Furniture and fittings
459,452 GBP2024-12-31
113,519 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-19,384 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-3,351 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
83,503 GBP2024-12-31
98,998 GBP2023-12-31
Motor vehicles
11,824 GBP2024-12-31
6,757 GBP2023-12-31
Furniture and fittings
110,546 GBP2024-12-31
105,076 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,674 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,067 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
8,821 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-19,169 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-3,351 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
12,643 GBP2024-12-31
6,926 GBP2023-12-31
Motor vehicles
8,447 GBP2024-12-31
13,514 GBP2023-12-31
Furniture and fittings
348,906 GBP2024-12-31
8,443 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
80,829 GBP2024-12-31
79,799 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
661,227 GBP2024-12-31
324,042 GBP2023-12-31
Property, Plant & Equipment - Disposals
Computers
-9,376 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-32,111 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
63,414 GBP2024-12-31
63,556 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
273,816 GBP2024-12-31
278,916 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
7,461 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
25,023 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-7,603 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-30,123 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
17,415 GBP2024-12-31
16,243 GBP2023-12-31
Raw Materials
543,636 GBP2023-12-31
Finished Goods
569,903 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
125,600 GBP2024-12-31
630,257 GBP2023-12-31
Prepayments/Accrued Income
Current
100,162 GBP2024-12-31
115,455 GBP2023-12-31
Other Debtors
Current
14,555 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
87,507 GBP2024-12-31
Debtors
Current
327,824 GBP2024-12-31
758,318 GBP2023-12-31
Other Debtors
Non-current
35,048 GBP2024-12-31
33,683 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
60,938 GBP2024-12-31
3,695 GBP2023-12-31
Trade Creditors/Trade Payables
Current
66,832 GBP2024-12-31
171,490 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
41,698 GBP2024-12-31
38,140 GBP2023-12-31
Corporation Tax Payable
Current
-33 GBP2023-12-31
Other Taxation & Social Security Payable
Current
27,467 GBP2024-12-31
45,122 GBP2023-12-31
Amount of value-added tax that is payable
Current
3,228 GBP2024-12-31
Other Creditors
Current
1,680 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
206,629 GBP2024-12-31
254,542 GBP2023-12-31
Amounts owed to directors
Current
7,911 GBP2024-12-31
Creditors
Current
416,383 GBP2024-12-31
512,956 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
267,226 GBP2024-12-31
7,266 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
11,043 GBP2024-12-31
52,741 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
60,938 GBP2024-12-31
3,695 GBP2023-12-31
Between one and five year
267,226 GBP2024-12-31
7,266 GBP2023-12-31
Minimum gross finance lease payments owing
328,164 GBP2024-12-31
10,961 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
328,164 GBP2024-12-31
10,961 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,800 shares2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
400 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
400 shares2024-12-31
Class 4 ordinary share
240 shares2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
98,742 GBP2024-12-31
78,384 GBP2023-12-31
Between one and five year
390,880 GBP2024-12-31
391,902 GBP2023-12-31
More than five year
333,877 GBP2024-12-31
431,597 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
823,499 GBP2024-12-31
901,883 GBP2023-12-31