(expand)Total Inventories
5,265,688 GBP2024-12-31
6,301,808 GBP2023-12-31
Debtors
Non-current
15,999 GBP2024-12-31
15,999 GBP2023-12-31
Current
4,094,747 GBP2024-12-31
8,106,928 GBP2023-12-31
Cash at bank and in hand
4,108,522 GBP2024-12-31
39,956 GBP2023-12-31
Current Assets
13,484,956 GBP2024-12-31
14,464,691 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,530,392 GBP2024-12-31
-5,417,584 GBP2023-12-31
Net Current Assets/Liabilities
7,954,564 GBP2024-12-31
9,047,107 GBP2023-12-31
Total Assets Less Current Liabilities
8,733,526 GBP2024-12-31
10,136,006 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-8,051 GBP2024-12-31
Net Assets/Liabilities
8,170,055 GBP2024-12-31
8,728,749 GBP2023-12-31
Equity
Called up share capital
8,500 GBP2024-12-31
8,500 GBP2023-12-31
8,500 GBP2023-01-01
Capital redemption reserve
2,611 GBP2024-12-31
2,611 GBP2023-12-31
2,611 GBP2023-01-01
Retained earnings (accumulated losses)
8,158,944 GBP2024-12-31
8,717,638 GBP2023-12-31
7,625,370 GBP2023-01-01
Equity
8,170,055 GBP2024-12-31
8,728,749 GBP2023-12-31
7,636,481 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,141,306 GBP2024-01-01 ~ 2024-12-31
1,092,268 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,700,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-1,700,000 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
5,032,867 GBP2024-01-01 ~ 2024-12-31
5,219,497 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
541,274 GBP2024-01-01 ~ 2024-12-31
564,013 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,733,421 GBP2024-01-01 ~ 2024-12-31
5,926,623 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
490,983 GBP2024-01-01 ~ 2024-12-31
479,422 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-12,396 GBP2024-01-01 ~ 2024-12-31
14,431 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
394,497 GBP2024-01-01 ~ 2024-12-31
349,891 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,700,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
23,010 GBP2024-12-31
31,215 GBP2023-12-31
Goodwill
3,351,717 GBP2024-12-31
3,351,717 GBP2023-12-31
Intangible Assets - Gross Cost
3,374,727 GBP2024-12-31
3,382,932 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
7,976 GBP2024-12-31
3,394 GBP2023-12-31
Goodwill
2,915,237 GBP2024-12-31
2,806,245 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,923,213 GBP2024-12-31
2,809,639 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
116,476 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
15,034 GBP2024-12-31
27,821 GBP2023-12-31
Goodwill
436,480 GBP2024-12-31
545,472 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
709,914 GBP2024-12-31
657,560 GBP2023-12-31
Plant and equipment
84,515 GBP2024-12-31
242,586 GBP2023-12-31
Motor vehicles
183,028 GBP2024-12-31
230,345 GBP2023-12-31
Furniture and fittings
1,669 GBP2024-12-31
1,669 GBP2023-12-31
Office equipment
343,525 GBP2024-12-31
330,510 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,322,651 GBP2024-12-31
1,462,670 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-167,293 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-47,317 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-216,666 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
57,782 GBP2023-12-31
Motor vehicles
135,455 GBP2023-12-31
Furniture and fittings
1,669 GBP2023-12-31
Office equipment
297,661 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
970,920 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
55,837 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
24,802 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
147,719 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
7,422 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
7,422 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-67,754 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-37,192 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-107,002 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
45,865 GBP2024-12-31
Motor vehicles
136,780 GBP2024-12-31
Furniture and fittings
1,669 GBP2024-12-31
Office equipment
320,407 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,019,059 GBP2024-12-31
Property, Plant & Equipment
Buildings
195,576 GBP2024-12-31
179,207 GBP2023-12-31
Plant and equipment
38,650 GBP2024-12-31
184,804 GBP2023-12-31
Motor vehicles
46,248 GBP2024-12-31
94,890 GBP2023-12-31
Office equipment
23,118 GBP2024-12-31
32,849 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
9,273 GBP2024-12-31
16,700 GBP2023-12-31
Under hire purchased contracts or finance leases
9,273 GBP2024-12-31
16,700 GBP2023-12-31
Raw materials and consumables
5,265,688 GBP2024-12-31
6,301,808 GBP2023-12-31
Other Debtors
Non-current
15,999 GBP2024-12-31
15,999 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,789,177 GBP2024-12-31
4,219,710 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,599,162 GBP2023-12-31
Other Debtors
Current
2,453 GBP2024-12-31
8,735 GBP2023-12-31
Prepayments/Accrued Income
Current
290,238 GBP2024-12-31
278,838 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
12,879 GBP2024-12-31
483 GBP2023-12-31
Bank Overdrafts
-9,550 GBP2024-12-31
-1,198,864 GBP2023-12-31
Cash and Cash Equivalents
4,098,972 GBP2024-12-31
-1,158,908 GBP2023-12-31
Bank Overdrafts
Current
9,550 GBP2024-12-31
1,198,864 GBP2023-12-31
Bank Borrowings
Current
500,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,259,564 GBP2024-12-31
1,352,359 GBP2023-12-31
Amounts owed to group undertakings
Current
35,869 GBP2024-12-31
21,550 GBP2023-12-31
Corporation Tax Payable
Current
229,181 GBP2024-12-31
97,418 GBP2023-12-31
Taxation/Social Security Payable
Current
845,924 GBP2024-12-31
1,101,021 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
7,405 GBP2024-12-31
5,396 GBP2023-12-31
Other Creditors
Current
507,642 GBP2024-12-31
590,282 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
635,257 GBP2024-12-31
550,694 GBP2023-12-31
Creditors
Current
5,530,392 GBP2024-12-31
5,417,584 GBP2023-12-31
Bank Borrowings
Non-current
875,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
8,051 GBP2024-12-31
7,799 GBP2023-12-31
Creditors
Non-current
8,051 GBP2024-12-31
882,799 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
500,000 GBP2023-12-31
Non-current, Between one and two years
875,000 GBP2023-12-31
Total Borrowings
1,375,000 GBP2023-12-31
Minimum gross finance lease payments owing
15,456 GBP2024-12-31
13,196 GBP2023-12-31
Net Deferred Tax Liability/Asset
12,879 GBP2024-12-31
483 GBP2023-12-31
14,914 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
12,396 GBP2024-01-01 ~ 2024-12-31
-14,431 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,500 shares2024-12-31
8,500 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
470,273 GBP2024-12-31
518,279 GBP2023-12-31
Between one and five year
1,004,826 GBP2024-12-31
1,272,101 GBP2023-12-31
More than five year
594,735 GBP2024-12-31
799,100 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,069,834 GBP2024-12-31
2,589,480 GBP2023-12-31