Intangible Assets
934,329 GBP2024-12-31
1,334,852 GBP2023-12-31
Property, Plant & Equipment
2,073,599 GBP2024-12-31
2,145,442 GBP2023-12-31
Fixed Assets
3,007,928 GBP2024-12-31
3,480,294 GBP2023-12-31
Total Inventories
2,180,187 GBP2024-12-31
1,888,325 GBP2023-12-31
Debtors
936,566 GBP2024-12-31
792,163 GBP2023-12-31
Cash at bank and in hand
739,434 GBP2024-12-31
302,774 GBP2023-12-31
Current Assets
3,856,187 GBP2024-12-31
2,983,262 GBP2023-12-31
Creditors
Current
2,387,693 GBP2024-12-31
1,754,381 GBP2023-12-31
Net Current Assets/Liabilities
1,468,494 GBP2024-12-31
1,228,881 GBP2023-12-31
Total Assets Less Current Liabilities
4,476,422 GBP2024-12-31
4,709,175 GBP2023-12-31
Creditors
Non-current
-141,316 GBP2024-12-31
-205,462 GBP2023-12-31
Net Assets/Liabilities
4,180,153 GBP2024-12-31
4,378,131 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
Share premium
7,611,635 GBP2024-12-31
7,611,635 GBP2023-12-31
Retained earnings (accumulated losses)
-3,431,484 GBP2024-12-31
-3,233,506 GBP2023-12-31
Equity
4,180,153 GBP2024-12-31
4,378,131 GBP2023-12-31
Average Number of Employees
422024-01-01 ~ 2024-12-31
442023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
4,069,316 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,134,987 GBP2024-12-31
2,734,464 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
400,523 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
934,329 GBP2024-12-31
1,334,852 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
Plant and equipment
1,734,309 GBP2024-12-31
1,545,248 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,234,309 GBP2024-12-31
3,045,248 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-5,142 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-5,142 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
320,000 GBP2024-12-31
272,000 GBP2023-12-31
Plant and equipment
840,710 GBP2024-12-31
627,806 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,160,710 GBP2024-12-31
899,806 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
48,000 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
214,304 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
262,304 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,400 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,400 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,180,000 GBP2024-12-31
1,228,000 GBP2023-12-31
Plant and equipment
893,599 GBP2024-12-31
917,442 GBP2023-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
741,555 GBP2024-12-31
732,546 GBP2023-12-31
Other Debtors
Current, Amounts falling due within one year
195,011 GBP2024-12-31
59,617 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
936,566 GBP2024-12-31
792,163 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
64,146 GBP2024-12-31
60,222 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,523,269 GBP2024-12-31
1,088,949 GBP2023-12-31
Amounts owed to group undertakings
Current
182,611 GBP2023-12-31
Other Taxation & Social Security Payable
Current
147,019 GBP2024-12-31
161,286 GBP2023-12-31
Other Creditors
Current
653,259 GBP2024-12-31
261,313 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
141,316 GBP2024-12-31
205,462 GBP2023-12-31
Between one and five year, hire purchase agreements
141,316 GBP2024-12-31
205,462 GBP2023-12-31
hire purchase agreements
205,462 GBP2024-12-31
265,684 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
22,622 GBP2024-12-31
5,484 GBP2023-12-31
Between one and five year
38,864 GBP2024-12-31
All periods
61,486 GBP2024-12-31
5,484 GBP2023-12-31