(expand)Total Inventories
627,202 GBP2024-12-31
508,672 GBP2023-12-31
Debtors
Non-current
55,726 GBP2024-12-31
Current
601,383 GBP2024-12-31
672,237 GBP2023-12-31
Cash at bank and in hand
237,873 GBP2024-12-31
1,208,543 GBP2023-12-31
Current Assets
1,522,184 GBP2024-12-31
2,389,452 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-915,090 GBP2024-12-31
Net Current Assets/Liabilities
607,094 GBP2024-12-31
1,246,718 GBP2023-12-31
Total Assets Less Current Liabilities
4,474,852 GBP2024-12-31
4,514,590 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-382,548 GBP2024-12-31
Net Assets/Liabilities
3,787,806 GBP2024-12-31
3,797,721 GBP2023-12-31
Equity
Called up share capital
115,858 GBP2024-12-31
412,507 GBP2023-12-31
378,937 GBP2023-01-01
Capital redemption reserve
335,239 GBP2024-12-31
38,590 GBP2023-12-31
Equity
3,787,806 GBP2024-12-31
3,797,721 GBP2023-12-31
3,162,967 GBP2023-01-01
Profit/Loss
420,734 GBP2024-01-01 ~ 2024-12-31
721,184 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
420,734 GBP2024-01-01 ~ 2024-12-31
721,184 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
420,734 GBP2024-01-01 ~ 2024-12-31
721,184 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-134,000 GBP2024-01-01 ~ 2024-12-31
-120,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
-296,649 GBP2024-01-01 ~ 2024-12-31
33,570 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-430,649 GBP2024-01-01 ~ 2024-12-31
-158,590 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-430,649 GBP2024-01-01 ~ 2024-12-31
-86,430 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,650 GBP2024-01-01 ~ 2024-12-31
25,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,574,325 GBP2024-01-01 ~ 2024-12-31
3,113,748 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
332,375 GBP2024-01-01 ~ 2024-12-31
274,552 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,098,804 GBP2024-01-01 ~ 2024-12-31
3,577,922 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
164,483 GBP2024-01-01 ~ 2024-12-31
83,593 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
84,281 GBP2024-01-01 ~ 2024-12-31
-22,348 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
144,891 GBP2024-01-01 ~ 2024-12-31
222,136 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
134,000 GBP2024-01-01 ~ 2024-12-31
120,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
896,312 GBP2024-12-31
843,312 GBP2023-12-31
Intangible Assets - Gross Cost
947,812 GBP2024-12-31
843,312 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
837,795 GBP2024-12-31
833,774 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
839,941 GBP2024-12-31
833,774 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,167 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
58,517 GBP2024-12-31
9,538 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,940,760 GBP2024-12-31
2,932,389 GBP2023-12-31
Plant and equipment
1,137,861 GBP2024-12-31
835,778 GBP2023-12-31
Furniture and fittings
290,511 GBP2024-12-31
240,127 GBP2023-12-31
Computers
229,366 GBP2024-12-31
193,740 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,833,486 GBP2024-12-31
5,171,265 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-92,158 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
516,721 GBP2023-12-31
Furniture and fittings
209,289 GBP2023-12-31
Computers
158,704 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,937,732 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
15,409 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
15,144 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
237,641 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
3,000 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
3,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-84,774 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
654,660 GBP2024-12-31
Furniture and fittings
224,559 GBP2024-12-31
Computers
173,848 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,093,599 GBP2024-12-31
Property, Plant & Equipment
Buildings
2,144,244 GBP2024-12-31
2,160,005 GBP2023-12-31
Plant and equipment
483,201 GBP2024-12-31
319,057 GBP2023-12-31
Furniture and fittings
65,952 GBP2024-12-31
30,838 GBP2023-12-31
Computers
55,518 GBP2024-12-31
35,036 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
9,750 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
12,750 GBP2023-12-31
Under hire purchased contracts or finance leases
9,750 GBP2024-12-31
12,750 GBP2023-12-31
Investments in Subsidiaries
20,000 GBP2024-12-31
24,801 GBP2023-12-31
Finished Goods/Goods for Resale
627,202 GBP2024-12-31
508,672 GBP2023-12-31
Other Debtors
Non-current
55,726 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
164,469 GBP2024-12-31
168,293 GBP2023-12-31
Other Debtors
Current
226,458 GBP2024-12-31
229,093 GBP2023-12-31
Prepayments/Accrued Income
Current
148,849 GBP2024-12-31
160,605 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
3,570 GBP2024-12-31
59,296 GBP2023-12-31
Cash and Cash Equivalents
237,873 GBP2024-12-31
1,208,543 GBP2023-12-31
Bank Borrowings
Current
103,270 GBP2024-12-31
121,582 GBP2023-12-31
Other Remaining Borrowings
Current
7,367 GBP2023-12-31
Trade Creditors/Trade Payables
Current
419,359 GBP2024-12-31
432,172 GBP2023-12-31
Amounts owed to group undertakings
Current
20,000 GBP2024-12-31
24,801 GBP2023-12-31
Corporation Tax Payable
Current
74,179 GBP2024-12-31
220,137 GBP2023-12-31
Taxation/Social Security Payable
Current
82,855 GBP2024-12-31
75,588 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,949 GBP2024-12-31
7,426 GBP2023-12-31
Other Creditors
Current
25,012 GBP2024-12-31
13,210 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
187,466 GBP2024-12-31
213,457 GBP2023-12-31
Creditors
Current
915,090 GBP2024-12-31
1,142,734 GBP2023-12-31
Bank Borrowings
Non-current
375,097 GBP2024-12-31
479,325 GBP2023-12-31
Other Remaining Borrowings
Non-current
43,802 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
7,451 GBP2024-12-31
10,631 GBP2023-12-31
Creditors
Non-current
382,548 GBP2024-12-31
533,758 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
103,270 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
103,270 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
61,784 GBP2024-12-31
Between two and five year, Non-current
107,619 GBP2024-12-31
129,363 GBP2023-12-31
Total Borrowings
478,367 GBP2024-12-31
652,076 GBP2023-12-31
Minimum gross finance lease payments owing
10,400 GBP2024-12-31
18,057 GBP2023-12-31
Net Deferred Tax Liability/Asset
-224,571 GBP2024-12-31
-140,290 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-84,281 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-226,660 GBP2024-12-31
-141,847 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
115,758 shares2024-12-31
412,407 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
176,081 GBP2024-12-31
121,558 GBP2023-12-31
Between one and five year
541,770 GBP2024-12-31
312,900 GBP2023-12-31
More than five year
245,692 GBP2024-12-31
319,792 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
963,543 GBP2024-12-31
754,250 GBP2023-12-31