Cost of Sales
-1,871,713 GBP2024-01-01 ~ 2024-12-31
-2,017,961 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,749,092 GBP2024-01-01 ~ 2024-12-31
-2,360,350 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
34,264 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-17,247 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
196,654 GBP2024-01-01 ~ 2024-12-31
696,259 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
6,621 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
196,654 GBP2024-01-01 ~ 2024-12-31
702,880 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
635,009 GBP2024-12-31
577,463 GBP2023-12-31
Debtors
517,050 GBP2024-12-31
750,088 GBP2023-12-31
Cash at bank and in hand
767,218 GBP2024-12-31
1,004,203 GBP2023-12-31
Current Assets
2,133,857 GBP2024-12-31
2,488,535 GBP2023-12-31
Net Current Assets/Liabilities
1,235,370 GBP2024-12-31
1,422,228 GBP2023-12-31
Total Assets Less Current Liabilities
1,870,379 GBP2024-12-31
1,999,691 GBP2023-12-31
Net Assets/Liabilities
1,487,690 GBP2024-12-31
1,291,036 GBP2023-12-31
Equity
Called up share capital
161,887 GBP2024-12-31
161,887 GBP2023-12-31
161,887 GBP2022-12-31
Share premium
5,244,944 GBP2024-12-31
5,244,944 GBP2023-12-31
5,244,944 GBP2022-12-31
Revaluation reserve
145,333 GBP2024-12-31
145,333 GBP2023-12-31
145,333 GBP2022-12-31
Retained earnings (accumulated losses)
-4,064,474 GBP2024-12-31
-4,261,128 GBP2023-12-31
-4,964,008 GBP2022-12-31
Equity
1,487,690 GBP2024-12-31
1,291,036 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
196,654 GBP2024-01-01 ~ 2024-12-31
702,880 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,500 GBP2024-01-01 ~ 2024-12-31
11,700 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
292024-01-01 ~ 2024-12-31
252023-01-01 ~ 2023-12-31
Wages/Salaries
1,436,788 GBP2024-01-01 ~ 2024-12-31
1,159,030 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,977 GBP2024-01-01 ~ 2024-12-31
36,301 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,649,098 GBP2024-01-01 ~ 2024-12-31
1,335,284 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
300,000 GBP2024-01-01 ~ 2024-12-31
311,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
513,513 GBP2023-12-31
Plant and equipment
334,620 GBP2024-12-31
272,865 GBP2023-12-31
Furniture and fittings
11,238 GBP2024-12-31
71,121 GBP2023-12-31
Motor vehicles
23,999 GBP2024-12-31
23,999 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
922,073 GBP2024-12-31
881,498 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-49,681 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-63,830 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-113,511 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
82,858 GBP2023-12-31
Plant and equipment
159,621 GBP2024-12-31
145,501 GBP2023-12-31
Furniture and fittings
2,730 GBP2024-12-31
64,456 GBP2023-12-31
Motor vehicles
19,140 GBP2024-12-31
11,220 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
287,064 GBP2024-12-31
304,035 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
22,715 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
52,281 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,104 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
7,920 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
85,020 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-38,161 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-63,830 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-101,991 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
174,999 GBP2024-12-31
127,364 GBP2023-12-31
Furniture and fittings
8,508 GBP2024-12-31
6,665 GBP2023-12-31
Motor vehicles
4,859 GBP2024-12-31
12,779 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
430,655 GBP2023-12-31
Finished Goods/Goods for Resale
293,631 GBP2024-12-31
222,506 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
125,810 GBP2024-12-31
232,798 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
217,093 GBP2024-12-31
294,000 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
113,781 GBP2023-12-31
Prepayments/Accrued Income
Current
174,147 GBP2024-12-31
109,509 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
517,050 GBP2024-12-31
750,088 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
5,505 GBP2024-12-31
5,505 GBP2023-12-31
Trade Creditors/Trade Payables
Current
101,926 GBP2024-12-31
194,564 GBP2023-12-31
Amounts owed to group undertakings
Current
254,500 GBP2024-12-31
247,000 GBP2023-12-31
Other Taxation & Social Security Payable
Current
52,148 GBP2024-12-31
37,340 GBP2023-12-31
Other Creditors
Current
208,962 GBP2024-12-31
272,622 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
275,446 GBP2024-12-31
309,276 GBP2023-12-31
Creditors
Current
898,487 GBP2024-12-31
1,066,307 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
3,670 GBP2024-12-31
9,717 GBP2023-12-31
Amounts owed to group undertakings
Non-current
352,003 GBP2024-12-31
480,753 GBP2023-12-31
Creditors
Non-current
382,689 GBP2024-12-31
708,655 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
5,505 GBP2024-12-31
5,505 GBP2023-12-31
Minimum gross finance lease payments owing
9,175 GBP2024-12-31
15,222 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
355,200 shares2024-12-31
355,200 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
15,833,534 shares2024-12-31
15,833,534 shares2023-12-31
Equity
Called up share capital
161,887 GBP2024-12-31
161,887 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,272 GBP2024-12-31
2,476 GBP2023-12-31
Between two and five year
2,040 GBP2024-12-31
4,269 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,745 GBP2023-12-31