(expand)Other Interest Receivable/Similar Income (Finance Income)
99,947 GBP2024-01-01 ~ 2024-12-31
87,706 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
258,468 GBP2024-01-01 ~ 2024-12-31
221,542 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
15,772 GBP2024-01-01 ~ 2024-12-31
-10,131 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-4,057 GBP2024-01-01 ~ 2024-12-31
6,287 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
19,829 GBP2024-01-01 ~ 2024-12-31
-16,418 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
19,829 GBP2024-01-01 ~ 2024-12-31
-16,418 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,007,299 GBP2024-12-31
2,060,800 GBP2023-12-31
Fixed Assets
2,007,299 GBP2024-12-31
2,060,800 GBP2023-12-31
Total Inventories
2,748,576 GBP2024-12-31
2,514,225 GBP2023-12-31
Debtors
1,059,114 GBP2024-12-31
999,545 GBP2023-12-31
Cash at bank and in hand
216 GBP2024-12-31
266 GBP2023-12-31
Current Assets
3,807,906 GBP2024-12-31
3,514,036 GBP2023-12-31
Creditors
Current
3,636,347 GBP2024-12-31
3,330,594 GBP2023-12-31
Net Current Assets/Liabilities
171,559 GBP2024-12-31
183,442 GBP2023-12-31
Total Assets Less Current Liabilities
2,178,858 GBP2024-12-31
2,244,242 GBP2023-12-31
Net Assets/Liabilities
93,526 GBP2024-12-31
102,446 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
93,525 GBP2024-12-31
102,445 GBP2023-12-31
151,109 GBP2022-12-31
Equity
93,526 GBP2024-12-31
102,446 GBP2023-12-31
151,110 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-28,749 GBP2024-01-01 ~ 2024-12-31
-32,246 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-28,749 GBP2024-01-01 ~ 2024-12-31
-32,246 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
19,829 GBP2024-01-01 ~ 2024-12-31
-16,418 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-478,620 GBP2024-12-31
-474,267 GBP2023-12-31
-586,940 GBP2022-12-31
Wages/Salaries
1,020,690 GBP2024-01-01 ~ 2024-12-31
1,044,289 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
32,865 GBP2024-01-01 ~ 2024-12-31
30,013 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,058 GBP2024-01-01 ~ 2024-12-31
28,111 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,079,613 GBP2024-01-01 ~ 2024-12-31
1,102,413 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
482024-01-01 ~ 2024-12-31
492023-01-01 ~ 2023-12-31
Director Remuneration
56,738 GBP2024-01-01 ~ 2024-12-31
56,270 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
63,309 GBP2024-01-01 ~ 2024-12-31
79,624 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,200 GBP2024-01-01 ~ 2024-12-31
4,696 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
11,841 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
3,943 GBP2024-01-01 ~ 2024-12-31
-2,383 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
100,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
100,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,047,181 GBP2024-12-31
2,047,181 GBP2023-12-31
Land and buildings, Short leasehold
9,239 GBP2023-12-31
Improvements to leasehold property
8,586 GBP2024-12-31
8,586 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
265,113 GBP2024-12-31
227,990 GBP2023-12-31
Land and buildings, Short leasehold
1,632 GBP2023-12-31
Improvements to leasehold property
2,888 GBP2024-12-31
1,883 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
37,123 GBP2024-01-01 ~ 2024-12-31
Land and buildings, Short leasehold
152 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
1,005 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,782,068 GBP2024-12-31
1,819,191 GBP2023-12-31
Improvements to leasehold property
5,698 GBP2024-12-31
6,703 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
280,252 GBP2024-12-31
274,944 GBP2023-12-31
Furniture and fittings
203,795 GBP2024-12-31
190,088 GBP2023-12-31
Computers
25,364 GBP2024-12-31
21,685 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,574,417 GBP2024-12-31
2,551,723 GBP2023-12-31
Property, Plant & Equipment - Disposals
Computers
-618 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-618 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
180,934 GBP2024-12-31
164,331 GBP2023-12-31
Furniture and fittings
100,982 GBP2024-12-31
82,988 GBP2023-12-31
Computers
15,417 GBP2024-12-31
12,099 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
567,118 GBP2024-12-31
490,923 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,603 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
17,994 GBP2024-01-01 ~ 2024-12-31
Computers
3,936 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
76,813 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-618 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-618 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
99,318 GBP2024-12-31
110,613 GBP2023-12-31
Furniture and fittings
102,813 GBP2024-12-31
107,100 GBP2023-12-31
Computers
9,947 GBP2024-12-31
9,586 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
44,315 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
44,315 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
13,098 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
4,683 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
13,504 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
17,781 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
26,534 GBP2024-12-31
Under hire purchased contracts or finance leases
26,534 GBP2024-12-31
90,021 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
31,217 GBP2023-12-31
Value of work in progress
10,172 GBP2024-12-31
6,320 GBP2023-12-31
Finished Goods
115,997 GBP2024-12-31
81,397 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
81,113 GBP2024-12-31
48,504 GBP2023-12-31
Other Debtors
Current
35,744 GBP2024-12-31
7,701 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
21,658 GBP2024-12-31
21,658 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
7,732 GBP2023-12-31
Prepayments
Current
27,559 GBP2024-12-31
25,026 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
232,713 GBP2024-12-31
177,260 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
478,620 GBP2024-12-31
474,267 GBP2023-12-31
Other Remaining Borrowings
Current
173,333 GBP2024-12-31
223,333 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,168 GBP2024-12-31
32,156 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,763,545 GBP2024-12-31
2,533,762 GBP2023-12-31
Corporation Tax Payable
Current
11,841 GBP2023-12-31
Amount of value-added tax that is payable
122,571 GBP2024-12-31
Other Creditors
Current
76,957 GBP2024-12-31
36,566 GBP2023-12-31
Accrued Liabilities
Current
19,153 GBP2024-12-31
18,669 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,661,111 GBP2024-12-31
1,834,445 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,168 GBP2023-12-31
Amounts owed to group undertakings
Non-current
369,929 GBP2024-12-31
246,834 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
2,168 GBP2024-12-31
34,324 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,000 GBP2024-12-31
18,000 GBP2023-12-31
Between one and five year
36,000 GBP2024-12-31
54,000 GBP2023-12-31
All periods
54,000 GBP2024-12-31
72,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
54,292 GBP2024-12-31
58,349 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
19,829 GBP2024-01-01 ~ 2024-12-31