Cost of Sales
-8,841,931 GBP2024-01-01 ~ 2024-12-31
-8,846,360 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-708,170 GBP2024-01-01 ~ 2024-12-31
-675,551 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,273,663 GBP2024-01-01 ~ 2024-12-31
-2,305,092 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
591,721 GBP2024-01-01 ~ 2024-12-31
519,459 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
290,295 GBP2024-01-01 ~ 2024-12-31
92,570 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
227,217 GBP2024-01-01 ~ 2024-12-31
71,039 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
114,883 GBP2024-12-31
616,312 GBP2023-12-31
Other
56,541 GBP2024-12-31
113,083 GBP2023-12-31
Intangible Assets
171,424 GBP2024-12-31
729,395 GBP2023-12-31
Property, Plant & Equipment
1,198,021 GBP2024-12-31
1,231,977 GBP2023-12-31
Fixed Assets - Investments
3,067,024 GBP2024-12-31
3,067,024 GBP2023-12-31
Fixed Assets
4,436,469 GBP2024-12-31
5,028,396 GBP2023-12-31
Debtors
4,972,778 GBP2024-12-31
4,701,792 GBP2023-12-31
Cash at bank and in hand
3,239 GBP2024-12-31
184,141 GBP2023-12-31
Current Assets
6,186,358 GBP2024-12-31
5,843,009 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,998,935 GBP2024-12-31
Net Current Assets/Liabilities
1,187,423 GBP2024-12-31
1,371,220 GBP2023-12-31
Total Assets Less Current Liabilities
5,623,892 GBP2024-12-31
6,399,616 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,910,950 GBP2024-12-31
-2,863,475 GBP2023-12-31
Net Assets/Liabilities
3,405,794 GBP2024-12-31
3,178,577 GBP2023-12-31
Equity
Called up share capital
2,588,637 GBP2024-12-31
2,588,637 GBP2023-12-31
2,588,637 GBP2022-12-31
Retained earnings (accumulated losses)
817,157 GBP2024-12-31
589,940 GBP2023-12-31
518,901 GBP2022-12-31
Equity
3,405,794 GBP2024-12-31
3,178,577 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
227,217 GBP2024-01-01 ~ 2024-12-31
71,039 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
66,933 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
472024-01-01 ~ 2024-12-31
492023-01-01 ~ 2023-12-31
Wages/Salaries
1,778,366 GBP2024-01-01 ~ 2024-12-31
1,745,751 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
119,661 GBP2024-01-01 ~ 2024-12-31
70,279 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,059,547 GBP2024-01-01 ~ 2024-12-31
1,983,436 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
676,581 GBP2024-01-01 ~ 2024-12-31
357,419 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,307 GBP2024-01-01 ~ 2024-12-31
45,017 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
5,638,103 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
3,659,373 GBP2023-12-31
Intangible Assets - Gross Cost
9,297,476 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
5,523,220 GBP2024-12-31
5,021,791 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
3,602,832 GBP2024-12-31
3,546,290 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
9,126,052 GBP2024-12-31
8,568,081 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
501,429 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
56,542 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
557,971 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
56,541 GBP2024-12-31
113,083 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,709,122 GBP2024-12-31
2,625,516 GBP2023-12-31
Furniture and fittings
157,375 GBP2024-12-31
157,375 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,866,497 GBP2024-12-31
2,782,891 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-123,819 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-123,819 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,532,867 GBP2024-12-31
1,423,089 GBP2023-12-31
Furniture and fittings
135,609 GBP2024-12-31
127,825 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,668,476 GBP2024-12-31
1,550,914 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
232,036 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
7,784 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
239,820 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-122,258 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-122,258 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,176,255 GBP2024-12-31
1,202,427 GBP2023-12-31
Furniture and fittings
21,766 GBP2024-12-31
29,550 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,721,430 GBP2024-12-31
1,739,710 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
839,196 GBP2024-12-31
326,386 GBP2023-12-31
Other Debtors
Current
159,663 GBP2024-12-31
156,903 GBP2023-12-31
Prepayments/Accrued Income
Current
200,564 GBP2024-12-31
144,225 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,920,853 GBP2024-12-31
Amounts falling due within one year, Current
2,367,224 GBP2023-12-31
Other Debtors
Non-current
2,051,925 GBP2024-12-31
2,334,568 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,125,756 GBP2024-12-31
1,000,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
133,210 GBP2024-12-31
148,888 GBP2023-12-31
Other Remaining Borrowings
Current
1,012,959 GBP2024-12-31
1,376,813 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,044,389 GBP2024-12-31
1,105,730 GBP2023-12-31
Amounts owed to group undertakings
Current
400,974 GBP2024-12-31
479,605 GBP2023-12-31
Other Taxation & Social Security Payable
Current
203,662 GBP2024-12-31
281,808 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
77,985 GBP2024-12-31
78,945 GBP2023-12-31
Creditors
Current
4,998,935 GBP2024-12-31
4,471,789 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,706,604 GBP2024-12-31
2,541,582 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
204,346 GBP2024-12-31
321,893 GBP2023-12-31
Creditors
Non-current
1,910,950 GBP2024-12-31
2,863,475 GBP2023-12-31
Bank Borrowings
2,637,949 GBP2024-12-31
3,541,582 GBP2023-12-31
Bank Overdrafts
194,411 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
3,845,319 GBP2024-12-31
4,918,395 GBP2023-12-31
Current
2,138,715 GBP2024-12-31
2,376,813 GBP2023-12-31
Non-current
1,706,604 GBP2024-12-31
2,541,582 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
133,210 GBP2024-12-31
148,888 GBP2023-12-31
Minimum gross finance lease payments owing
337,556 GBP2024-12-31
470,781 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,588,637 shares2024-12-31
2,588,637 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
389,818 GBP2024-12-31
69,915 GBP2023-12-31
Between two and five year
1,559,272 GBP2024-12-31
68,902 GBP2023-12-31
More than five year
1,577,428 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,526,518 GBP2024-12-31
138,817 GBP2023-12-31