Average Number of Employees
342024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Turnover/Revenue
14,520,540 GBP2024-01-01 ~ 2024-12-31
13,308,932 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,402,099 GBP2024-01-01 ~ 2024-12-31
-10,921,956 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,118,441 GBP2024-01-01 ~ 2024-12-31
2,386,976 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-203,745 GBP2024-01-01 ~ 2024-12-31
-177,050 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,228,195 GBP2024-01-01 ~ 2024-12-31
-2,301,432 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
705,091 GBP2024-01-01 ~ 2024-12-31
-73,357 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
514,978 GBP2024-01-01 ~ 2024-12-31
-215,616 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
420,143 GBP2024-01-01 ~ 2024-12-31
-354,498 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,406,134 GBP2024-12-31
4,051,152 GBP2023-12-31
Fixed Assets
4,406,134 GBP2024-12-31
4,051,152 GBP2023-12-31
Total Inventories
3,379,357 GBP2024-12-31
2,699,335 GBP2023-12-31
Debtors
2,772,225 GBP2024-12-31
2,963,241 GBP2023-12-31
Cash at bank and in hand
55,153 GBP2024-12-31
45,962 GBP2023-12-31
Current Assets
6,206,735 GBP2024-12-31
5,708,538 GBP2023-12-31
Net Current Assets/Liabilities
1,616,794 GBP2024-12-31
1,465,637 GBP2023-12-31
Total Assets Less Current Liabilities
6,022,928 GBP2024-12-31
5,516,789 GBP2023-12-31
Creditors
Amounts falling due after one year
-1,783,598 GBP2024-12-31
-562,182 GBP2023-12-31
Net Assets/Liabilities
3,570,892 GBP2024-12-31
4,376,654 GBP2023-12-31
Equity
Called up share capital
70,000 GBP2024-12-31
140,000 GBP2023-12-31
140,000 GBP2022-12-31
Revaluation reserve
1,669,818 GBP2024-12-31
1,669,818 GBP2023-12-31
1,792,451 GBP2022-12-31
Retained earnings (accumulated losses)
1,831,074 GBP2024-12-31
2,566,836 GBP2023-12-31
2,918,701 GBP2022-12-31
Equity
3,570,892 GBP2024-12-31
4,376,654 GBP2023-12-31
4,851,152 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
420,143 GBP2024-01-01 ~ 2024-12-31
-354,498 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
420,143 GBP2024-01-01 ~ 2024-12-31
-231,865 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
420,143 GBP2024-01-01 ~ 2024-12-31
-354,498 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-120,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,155,905 GBP2024-01-01 ~ 2024-12-31
-120,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,225,905 GBP2024-01-01 ~ 2024-12-31
-120,000 GBP2023-01-01 ~ 2023-12-31
Called up share capital
-70,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
213,219 GBP2024-01-01 ~ 2024-12-31
98,532 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
25.002024-01-01 ~ 2024-12-31
Audit Fees/Expenses
10,500 GBP2024-01-01 ~ 2024-12-31
10,250 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
757,059 GBP2024-01-01 ~ 2024-12-31
611,699 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
62,151 GBP2024-01-01 ~ 2024-12-31
39,698 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
6,375 GBP2024-01-01 ~ 2024-12-31
4,829 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
825,585 GBP2024-01-01 ~ 2024-12-31
656,226 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
49,169 GBP2024-01-01 ~ 2024-12-31
26,295 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
90,485 GBP2024-01-01 ~ 2024-12-31
165,993 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
128,745 GBP2024-01-01 ~ 2024-12-31
-40,967 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
120,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,800,000 GBP2024-12-31
3,800,000 GBP2023-12-31
Plant and equipment
1,953,581 GBP2024-12-31
1,492,830 GBP2023-12-31
Motor vehicles
309,886 GBP2024-12-31
261,186 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,063,467 GBP2024-12-31
5,554,016 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-61,206 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-61,206 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
107,100 GBP2024-12-31
71,400 GBP2023-12-31
Plant and equipment
1,426,030 GBP2024-12-31
1,277,034 GBP2023-12-31
Motor vehicles
124,203 GBP2024-12-31
154,430 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,657,333 GBP2024-12-31
1,502,864 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
148,996 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
28,523 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
213,219 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-58,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-58,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,692,900 GBP2024-12-31
3,728,600 GBP2023-12-31
Plant and equipment
527,551 GBP2024-12-31
215,796 GBP2023-12-31
Motor vehicles
185,683 GBP2024-12-31
106,756 GBP2023-12-31
Investment Property - Fair Value Model
230,000 GBP2024-12-31
Finished Goods
3,379,357 GBP2024-12-31
2,699,335 GBP2023-12-31
Trade Debtors/Trade Receivables
1,340,786 GBP2024-12-31
1,381,507 GBP2023-12-31
Prepayments/Accrued Income
23,209 GBP2024-12-31
17,724 GBP2023-12-31
Other Debtors
84,790 GBP2024-12-31
392,300 GBP2023-12-31
Bank Overdrafts
-158,468 GBP2024-12-31
-221,993 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
378,908 GBP2024-12-31
461,993 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,820,603 GBP2024-12-31
2,618,462 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
41,988 GBP2024-12-31
31,952 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
1,186 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
54,872 GBP2024-12-31
10,833 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
20,402 GBP2024-12-31
Other Creditors
Amounts falling due within one year
1,273,168 GBP2024-12-31
1,118,475 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
1,783,598 GBP2024-12-31
562,182 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
668,438 GBP2024-12-31
577,953 GBP2023-12-31
Deferred Tax Liabilities
668,438 GBP2024-12-31
577,953 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31