Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-10-31
Class 2 ordinary share
12024-01-01 ~ 2024-10-31
Class 3 ordinary share
12024-01-01 ~ 2024-10-31
Turnover/Revenue
9,312,299 GBP2024-01-01 ~ 2024-10-31
10,734,055 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,122,205 GBP2024-01-01 ~ 2024-10-31
-8,521,395 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,190,094 GBP2024-01-01 ~ 2024-10-31
2,212,660 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,183,494 GBP2024-01-01 ~ 2024-10-31
-1,398,149 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,006,600 GBP2024-01-01 ~ 2024-10-31
814,511 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
78,814 GBP2024-01-01 ~ 2024-10-31
42,215 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-310 GBP2024-01-01 ~ 2024-10-31
Profit/Loss on Ordinary Activities Before Tax
1,085,104 GBP2024-01-01 ~ 2024-10-31
856,726 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
797,117 GBP2024-01-01 ~ 2024-10-31
643,634 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
797,117 GBP2024-01-01 ~ 2024-10-31
643,634 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,261 GBP2024-10-31
3,422 GBP2023-12-31
Property, Plant & Equipment
214,781 GBP2024-10-31
198,756 GBP2023-12-31
Fixed Assets - Investments
20,992 GBP2024-10-31
20,992 GBP2023-12-31
Fixed Assets
238,034 GBP2024-10-31
223,170 GBP2023-12-31
Total Inventories
2,734,282 GBP2024-10-31
2,957,680 GBP2023-12-31
Debtors
1,545,648 GBP2024-10-31
1,361,082 GBP2023-12-31
Cash at bank and in hand
3,338,049 GBP2024-10-31
3,673,858 GBP2023-12-31
Current Assets
7,617,979 GBP2024-10-31
7,992,620 GBP2023-12-31
Net Current Assets/Liabilities
5,880,222 GBP2024-10-31
6,790,019 GBP2023-12-31
Total Assets Less Current Liabilities
6,118,256 GBP2024-10-31
7,013,189 GBP2023-12-31
Net Assets/Liabilities
6,092,696 GBP2024-10-31
6,995,379 GBP2023-12-31
Equity
6,092,696 GBP2024-10-31
6,995,379 GBP2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-186,108 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-186,108 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
797,117 GBP2024-01-01 ~ 2024-10-31
643,634 GBP2023-01-01 ~ 2023-12-31
Equity
Called up share capital
158,629 GBP2024-10-31
Retained earnings (accumulated losses)
5,834,396 GBP2024-10-31
6,737,179 GBP2023-12-31
Wages/Salaries
1,301,801 GBP2024-01-01 ~ 2024-10-31
1,452,256 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
108,577 GBP2024-01-01 ~ 2024-10-31
120,625 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,197 GBP2024-01-01 ~ 2024-10-31
31,291 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,436,575 GBP2024-01-01 ~ 2024-10-31
1,604,172 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
382024-01-01 ~ 2024-10-31
422023-01-01 ~ 2023-12-31
Director Remuneration
184,931 GBP2024-01-01 ~ 2024-10-31
150,285 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
80,651 GBP2024-01-01 ~ 2024-10-31
100,137 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
280,237 GBP2024-01-01 ~ 2024-10-31
212,742 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
271,276 GBP2024-01-01 ~ 2024-10-31
201,502 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
28,390 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
26,129 GBP2024-10-31
24,968 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,161 GBP2024-01-01 ~ 2024-10-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
2,261 GBP2024-10-31
3,422 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
124,979 GBP2024-10-31
119,179 GBP2023-12-31
Furniture and fittings
84,570 GBP2024-10-31
80,699 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
88,078 GBP2024-10-31
74,515 GBP2023-12-31
Furniture and fittings
71,225 GBP2024-10-31
64,742 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
3,493 GBP2024-01-01 ~ 2024-10-31
Plant and equipment
13,563 GBP2024-01-01 ~ 2024-10-31
Furniture and fittings
6,483 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment
Plant and equipment
36,901 GBP2024-10-31
44,664 GBP2023-12-31
Furniture and fittings
13,345 GBP2024-10-31
15,957 GBP2023-12-31
Land and buildings, Short leasehold
25,150 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
268,321 GBP2024-10-31
250,309 GBP2023-12-31
Computers
84,488 GBP2024-10-31
80,987 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
730,584 GBP2024-10-31
699,400 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-74,900 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment - Disposals
-74,900 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
139,888 GBP2024-10-31
160,639 GBP2023-12-31
Computers
70,043 GBP2024-10-31
57,672 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
515,803 GBP2024-10-31
500,644 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
44,741 GBP2024-01-01 ~ 2024-10-31
Computers
12,371 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
80,651 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-65,492 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-65,492 GBP2024-01-01 ~ 2024-10-31
Property, Plant & Equipment
Motor vehicles
128,433 GBP2024-10-31
89,670 GBP2023-12-31
Computers
14,445 GBP2024-10-31
23,315 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
20,992 GBP2023-12-31
Investments in Group Undertakings
20,992 GBP2024-10-31
20,992 GBP2023-12-31
Raw Materials
1,333,500 GBP2024-10-31
1,565,441 GBP2023-12-31
Finished Goods
979,332 GBP2024-10-31
928,237 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,439,033 GBP2024-10-31
1,270,165 GBP2023-12-31
Other Debtors
Current
24,797 GBP2024-10-31
Prepayments
Current
81,818 GBP2024-10-31
90,917 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,545,648 GBP2024-10-31
1,361,082 GBP2023-12-31
Trade Creditors/Trade Payables
Current
851,911 GBP2024-10-31
683,369 GBP2023-12-31
Amounts owed to group undertakings
Current
135,235 GBP2024-10-31
Corporation Tax Payable
Current
150,237 GBP2024-10-31
85,382 GBP2023-12-31
Other Taxation & Social Security Payable
Current
71,603 GBP2024-10-31
43,293 GBP2023-12-31
Accrued Liabilities
Current
116,782 GBP2024-10-31
117,306 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
188,509 GBP2024-10-31
191,328 GBP2023-12-31
Between one and five year
706,070 GBP2024-10-31
722,762 GBP2023-12-31
More than five year
28,101 GBP2024-10-31
168,604 GBP2023-12-31
All periods
922,680 GBP2024-10-31
1,082,694 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
25,560 GBP2024-10-31
17,810 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
103,377 shares2024-10-31
Class 2 ordinary share
55,252 shares2024-10-31
Equity
Capital redemption reserve
99,671 GBP2024-10-31
68,294 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
797,117 GBP2024-01-01 ~ 2024-10-31