(expand)Operating Profit/Loss
880,654 GBP2024-01-01 ~ 2024-12-31
1,197,747 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
122,487 GBP2024-01-01 ~ 2024-12-31
29,805 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
7,764 GBP2024-01-01 ~ 2024-12-31
33,804 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
995,377 GBP2024-01-01 ~ 2024-12-31
1,193,748 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
252,889 GBP2024-01-01 ~ 2024-12-31
288,518 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
742,488 GBP2024-01-01 ~ 2024-12-31
905,230 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,123 GBP2024-12-31
7,603 GBP2023-12-31
Property, Plant & Equipment
1,473,530 GBP2024-12-31
1,024,559 GBP2023-12-31
Fixed Assets
1,474,653 GBP2024-12-31
1,032,162 GBP2023-12-31
Total Inventories
4,014,762 GBP2024-12-31
3,088,973 GBP2023-12-31
Debtors
2,667,043 GBP2024-12-31
2,190,091 GBP2023-12-31
Cash at bank and in hand
3,352,174 GBP2024-12-31
4,773,209 GBP2023-12-31
Current Assets
10,033,979 GBP2024-12-31
10,052,273 GBP2023-12-31
Creditors
Amounts falling due within one year
2,075,541 GBP2024-12-31
2,266,850 GBP2023-12-31
Net Current Assets/Liabilities
7,958,438 GBP2024-12-31
7,785,423 GBP2023-12-31
Total Assets Less Current Liabilities
9,433,091 GBP2024-12-31
8,817,585 GBP2023-12-31
Creditors
Amounts falling due after one year
9,481 GBP2024-12-31
15,355 GBP2023-12-31
Net Assets/Liabilities
9,291,315 GBP2024-12-31
8,766,505 GBP2023-12-31
Equity
Called up share capital
1,801,152 GBP2024-12-31
1,801,172 GBP2023-12-31
1,801,112 GBP2022-12-31
Capital redemption reserve
60 GBP2024-12-31
Retained earnings (accumulated losses)
7,490,103 GBP2024-12-31
6,965,333 GBP2023-12-31
7,222,191 GBP2022-12-31
Equity
9,291,315 GBP2024-12-31
8,766,505 GBP2023-12-31
9,023,303 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
742,488 GBP2024-01-01 ~ 2024-12-31
905,230 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
742,488 GBP2024-01-01 ~ 2024-12-31
905,230 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
40 GBP2024-01-01 ~ 2024-12-31
60 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
40 GBP2024-01-01 ~ 2024-12-31
60 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-217,718 GBP2024-01-01 ~ 2024-12-31
-1,162,088 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-217,718 GBP2024-01-01 ~ 2024-12-31
-1,162,088 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
-20 GBP2024-01-01 ~ 2024-12-31
60 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-217,718 GBP2024-01-01 ~ 2024-12-31
-1,162,088 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-217,678 GBP2024-01-01 ~ 2024-12-31
-1,162,028 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
228,771 GBP2024-01-01 ~ 2024-12-31
310,545 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,084,429 GBP2024-01-01 ~ 2024-12-31
2,074,909 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,142 GBP2024-01-01 ~ 2024-12-31
17,196 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,102,571 GBP2024-01-01 ~ 2024-12-31
2,092,105 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
51,612 GBP2024-01-01 ~ 2024-12-31
53,390 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
96,570 GBP2024-01-01 ~ 2024-12-31
-18,503 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
248,844 GBP2024-01-01 ~ 2024-12-31
298,437 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1,834,870 GBP2024-12-31
Other than goodwill
22,559 GBP2024-12-31
Intangible Assets - Gross Cost
1,857,429 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,834,869 GBP2024-12-31
1,834,869 GBP2023-12-31
Other than goodwill
21,437 GBP2024-12-31
14,957 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,856,306 GBP2024-12-31
1,849,826 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
6,480 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,480 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
1 GBP2024-12-31
1 GBP2023-12-31
Other than goodwill
1,122 GBP2024-12-31
7,602 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
84,960 GBP2024-12-31
76,779 GBP2023-12-31
Plant and equipment
595,972 GBP2024-12-31
143,212 GBP2023-12-31
Tools/Equipment for furniture and fittings
855,458 GBP2024-12-31
879,001 GBP2023-12-31
Motor vehicles
590,572 GBP2024-12-31
427,297 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,739,470 GBP2024-12-31
2,138,797 GBP2023-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-45,656 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-39,901 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-85,557 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
612,508 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
27,341 GBP2024-12-31
16,659 GBP2023-12-31
Plant and equipment
129,117 GBP2024-12-31
118,784 GBP2023-12-31
Tools/Equipment for furniture and fittings
777,422 GBP2024-12-31
708,660 GBP2023-12-31
Motor vehicles
332,060 GBP2024-12-31
270,135 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,265,940 GBP2024-12-31
1,114,238 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
10,333 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
114,418 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
93,338 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
228,771 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-45,656 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-31,413 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-77,069 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
612,508 GBP2024-12-31
Land and buildings, Short leasehold
57,619 GBP2024-12-31
Plant and equipment
466,855 GBP2024-12-31
24,428 GBP2023-12-31
Tools/Equipment for furniture and fittings
78,036 GBP2024-12-31
170,341 GBP2023-12-31
Motor vehicles
258,512 GBP2024-12-31
157,162 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
122,247 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
116,052 GBP2023-12-31
Finished Goods
4,014,762 GBP2024-12-31
3,088,973 GBP2023-12-31
Trade Debtors/Trade Receivables
1,931,371 GBP2024-12-31
1,864,427 GBP2023-12-31
Prepayments/Accrued Income
324,305 GBP2024-12-31
108,558 GBP2023-12-31
Other Debtors
411,367 GBP2024-12-31
217,106 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
915,718 GBP2024-12-31
955,832 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
354,995 GBP2024-12-31
282,573 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
156,276 GBP2024-12-31
307,021 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
516,865 GBP2024-12-31
494,940 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
43,307 GBP2024-12-31
47,783 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
1,504 GBP2024-12-31
40,911 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
9,481 GBP2024-12-31
15,355 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
43,307 GBP2024-12-31
47,783 GBP2023-12-31
Between one and five year
9,481 GBP2024-12-31
15,355 GBP2023-12-31
Minimum gross finance lease payments owing
52,788 GBP2024-12-31
63,138 GBP2023-12-31
Deferred Tax Liabilities
132,295 GBP2024-12-31
35,725 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,801,112 shares2024-12-31
1,801,112 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
572,428 GBP2024-12-31
555,628 GBP2023-12-31
Between one and five year
2,565,530 GBP2024-12-31
2,326,445 GBP2023-12-31
More than five year
1,642,954 GBP2024-12-31
2,255,899 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,780,912 GBP2024-12-31
5,137,972 GBP2023-12-31
Advances or credits given to directors
-1,504 GBP2024-12-31
-40,911 GBP2023-12-31
-205,613 GBP2022-12-31
Advances or credits made to directors during the period
-238,468 GBP2024-01-01 ~ 2024-12-31
-201,584 GBP2023-01-01 ~ 2023-12-31
Advances or credits repaid by directors
277,875 GBP2024-01-01 ~ 2024-12-31
366,286 GBP2023-01-01 ~ 2023-12-31