Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
02024-01-01 ~ 2024-12-31
Intangible Assets
240,576 GBP2024-12-31
205,001 GBP2023-12-31
Property, Plant & Equipment
380,981 GBP2024-12-31
510,333 GBP2023-12-31
Fixed Assets
621,557 GBP2024-12-31
715,334 GBP2023-12-31
Total Inventories
748,412 GBP2024-12-31
1,033,175 GBP2023-12-31
Debtors
404,374 GBP2024-12-31
600,205 GBP2023-12-31
Cash at bank and in hand
187,775 GBP2023-12-31
Current Assets
1,152,786 GBP2024-12-31
1,821,155 GBP2023-12-31
Net Current Assets/Liabilities
-284,419 GBP2024-12-31
381,497 GBP2023-12-31
Total Assets Less Current Liabilities
337,138 GBP2024-12-31
1,096,831 GBP2023-12-31
Net Assets/Liabilities
211,418 GBP2024-12-31
734,079 GBP2023-12-31
Equity
Called up share capital
116,547 GBP2024-12-31
116,547 GBP2023-12-31
Revaluation reserve
183,912 GBP2024-12-31
243,111 GBP2023-12-31
Retained earnings (accumulated losses)
-89,041 GBP2024-12-31
374,421 GBP2023-12-31
Equity
211,418 GBP2024-12-31
734,079 GBP2023-12-31
Average Number of Employees
312024-01-01 ~ 2024-12-31
362023-04-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1 GBP2024-12-31
1 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
18,276 GBP2024-12-31
17,376 GBP2023-12-31
Development expenditure
436,254 GBP2024-12-31
333,303 GBP2023-12-31
Computer software
130,863 GBP2024-12-31
111,424 GBP2023-12-31
Intangible Assets - Gross Cost
585,394 GBP2024-12-31
462,104 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
14,679 GBP2024-12-31
11,693 GBP2023-12-31
Development expenditure
222,962 GBP2024-12-31
152,798 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
344,818 GBP2024-12-31
257,103 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
2,986 GBP2024-01-01 ~ 2024-12-31
Development expenditure
70,164 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
87,715 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
1 GBP2024-12-31
1 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
3,597 GBP2024-12-31
5,683 GBP2023-12-31
Development expenditure
213,292 GBP2024-12-31
180,505 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
227,551 GBP2024-12-31
225,901 GBP2023-12-31
Plant and equipment
753,130 GBP2024-12-31
753,130 GBP2023-12-31
Furniture and fittings
43,164 GBP2024-12-31
34,649 GBP2023-12-31
Motor vehicles
70,333 GBP2024-12-31
70,333 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,094,178 GBP2024-12-31
1,084,013 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
221,047 GBP2024-12-31
193,138 GBP2023-12-31
Plant and equipment
393,273 GBP2024-12-31
292,614 GBP2023-12-31
Furniture and fittings
32,180 GBP2024-12-31
28,942 GBP2023-12-31
Motor vehicles
66,697 GBP2024-12-31
58,986 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
713,197 GBP2024-12-31
573,680 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
27,909 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
100,659 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,238 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
7,711 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
139,517 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
6,504 GBP2024-12-31
32,763 GBP2023-12-31
Plant and equipment
359,857 GBP2024-12-31
460,516 GBP2023-12-31
Furniture and fittings
10,984 GBP2024-12-31
5,707 GBP2023-12-31
Motor vehicles
3,636 GBP2024-12-31
11,347 GBP2023-12-31
Merchandise
748,412 GBP2024-12-31
1,033,175 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
227,633 GBP2024-12-31
454,636 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,000 GBP2023-12-31
Other Debtors
Current
38,470 GBP2024-12-31
53,562 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
57,136 GBP2024-12-31
Prepayments
Current
81,135 GBP2024-12-31
88,007 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
404,374 GBP2024-12-31
600,205 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
322,573 GBP2024-12-31
181,933 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
20,520 GBP2024-12-31
34,547 GBP2023-12-31
Trade Creditors/Trade Payables
Current
530,411 GBP2024-12-31
886,519 GBP2023-12-31
Amounts owed to group undertakings
Current
160,653 GBP2024-12-31
Other Taxation & Social Security Payable
Current
43,371 GBP2024-12-31
27,512 GBP2023-12-31
Other Creditors
Current
154,520 GBP2024-12-31
4,271 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
45,157 GBP2024-12-31
53,037 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
20,943 GBP2023-12-31
Between one and five year, hire purchase agreements
20,943 GBP2023-12-31
hire purchase agreements
20,520 GBP2024-12-31
55,490 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
52,315 GBP2024-12-31
53,577 GBP2023-12-31
Between one and five year
52,315 GBP2023-12-31
All periods
52,315 GBP2024-12-31
105,892 GBP2023-12-31
Bank Overdrafts
Secured
187,707 GBP2024-12-31
Bank Borrowings
Secured
260,586 GBP2024-12-31
427,844 GBP2023-12-31
Total Borrowings
Secured
468,813 GBP2024-12-31
735,173 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-57,136 GBP2024-12-31
95,898 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
116,537 shares2024-12-31
Class 2 ordinary share
1,000 shares2024-12-31