Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Intangible Assets
5,494 GBP2024-12-31
15,262 GBP2023-12-31
Property, Plant & Equipment
580,581 GBP2024-12-31
535,180 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
586,076 GBP2024-12-31
550,443 GBP2023-12-31
Total Inventories
5,761,190 GBP2024-12-31
3,957,282 GBP2023-12-31
Debtors
4,388,696 GBP2024-12-31
4,744,748 GBP2023-12-31
Cash at bank and in hand
1,487,262 GBP2024-12-31
92,711 GBP2023-12-31
Current Assets
11,637,148 GBP2024-12-31
8,794,741 GBP2023-12-31
Net Current Assets/Liabilities
9,851,397 GBP2024-12-31
7,310,054 GBP2023-12-31
Total Assets Less Current Liabilities
10,437,473 GBP2024-12-31
7,860,497 GBP2023-12-31
Creditors
Non-current
-3,159,295 GBP2024-12-31
-1,948,070 GBP2023-12-31
Net Assets/Liabilities
7,278,178 GBP2024-12-31
5,912,427 GBP2023-12-31
Equity
Called up share capital
10,600,001 GBP2024-12-31
10,600,001 GBP2023-12-31
10,600,001 GBP2022-12-31
Share premium
6,118,321 GBP2024-12-31
6,118,321 GBP2023-12-31
6,118,321 GBP2022-12-31
Retained earnings (accumulated losses)
-9,440,144 GBP2024-12-31
-10,805,895 GBP2023-12-31
-12,343,893 GBP2022-12-31
Equity
7,278,178 GBP2024-12-31
5,912,427 GBP2023-12-31
4,374,429 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,365,751 GBP2024-01-01 ~ 2024-12-31
1,537,998 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,365,751 GBP2024-01-01 ~ 2024-12-31
1,537,998 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1672024-01-01 ~ 2024-12-31
1392023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
52,242 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
46,748 GBP2024-12-31
36,980 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
9,768 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
5,494 GBP2024-12-31
15,262 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,273,042 GBP2024-12-31
1,152,893 GBP2023-12-31
Furniture and fittings
56,481 GBP2024-12-31
74,155 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-40,370 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-20,209 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
200,838 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
723,600 GBP2024-12-31
667,488 GBP2023-12-31
Furniture and fittings
46,568 GBP2024-12-31
53,246 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
96,482 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
13,531 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-40,370 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-20,209 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
187,842 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
12,996 GBP2024-12-31
Plant and equipment
549,442 GBP2024-12-31
485,405 GBP2023-12-31
Furniture and fittings
9,913 GBP2024-12-31
20,909 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
6,100 GBP2024-12-31
6,100 GBP2023-12-31
Computers
62,603 GBP2024-12-31
59,690 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,599,064 GBP2024-12-31
1,520,823 GBP2023-12-31
Property, Plant & Equipment - Disposals
-87,726 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
2,395 GBP2024-12-31
1,785 GBP2023-12-31
Computers
58,078 GBP2024-12-31
53,343 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,018,483 GBP2024-12-31
985,643 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
610 GBP2024-01-01 ~ 2024-12-31
Computers
4,735 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
120,567 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-87,727 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
3,705 GBP2024-12-31
4,315 GBP2023-12-31
Computers
4,525 GBP2024-12-31
6,347 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
1 GBP2023-12-31
Investments in Group Undertakings
1 GBP2024-12-31
1 GBP2023-12-31
Raw Materials
4,850,374 GBP2024-12-31
3,218,789 GBP2023-12-31
Finished Goods
910,816 GBP2024-12-31
738,493 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
39,128 GBP2024-12-31
53,240 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,173,128 GBP2024-12-31
2,948,572 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
228,161 GBP2024-12-31
108,858 GBP2023-12-31
Prepayments/Accrued Income
Current
308,899 GBP2024-12-31
290,858 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,388,696 GBP2024-12-31
Current, Amounts falling due within one year
4,744,748 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,675,372 GBP2024-12-31
1,301,237 GBP2023-12-31
Corporation Tax Payable
Current
2,084 GBP2023-12-31
Other Taxation & Social Security Payable
Current
23,634 GBP2024-12-31
19,920 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
86,745 GBP2024-12-31
161,446 GBP2023-12-31
Other Remaining Borrowings
Non-current
3,159,295 GBP2024-12-31
1,948,070 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
449,722 GBP2024-12-31
360,839 GBP2023-12-31
Between one and five year
460,830 GBP2023-12-31
All periods
449,722 GBP2024-12-31
821,669 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-1,639,380 GBP2024-12-31
-1,343,220 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,365,751 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
1,365,751 GBP2024-01-01 ~ 2024-12-31