Turnover/Revenue
12,946,093 GBP2024-01-01 ~ 2024-12-31
15,265,875 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-268,409 GBP2024-01-01 ~ 2024-12-31
-248,037 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,519,803 GBP2024-01-01 ~ 2024-12-31
-2,618,905 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
401,990 GBP2024-01-01 ~ 2024-12-31
769,574 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
281,973 GBP2024-01-01 ~ 2024-12-31
700,865 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
218,852 GBP2024-01-01 ~ 2024-12-31
526,101 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,236,260 GBP2024-12-31
1,392,406 GBP2023-12-31
1,166,303 GBP2022-12-31
Dividends Paid
-374,998 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-299,998 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
4,251 GBP2023-12-31
Other
77,484 GBP2024-12-31
39,613 GBP2023-12-31
Intangible Assets
77,484 GBP2024-12-31
43,864 GBP2023-12-31
Property, Plant & Equipment
1,306,968 GBP2024-12-31
1,363,513 GBP2023-12-31
Fixed Assets
1,384,452 GBP2024-12-31
1,407,377 GBP2023-12-31
Total Inventories
815,726 GBP2024-12-31
607,166 GBP2023-12-31
Debtors
3,710,351 GBP2024-12-31
2,722,368 GBP2023-12-31
Cash at bank and in hand
275,017 GBP2024-12-31
425,331 GBP2023-12-31
Current Assets
4,801,094 GBP2024-12-31
3,754,865 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,187,802 GBP2024-12-31
-2,594,749 GBP2023-12-31
Net Current Assets/Liabilities
1,613,292 GBP2024-12-31
1,160,116 GBP2023-12-31
Total Assets Less Current Liabilities
2,997,744 GBP2024-12-31
2,567,493 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,164,085 GBP2024-12-31
-569,491 GBP2023-12-31
Net Assets/Liabilities
1,536,270 GBP2024-12-31
1,692,416 GBP2023-12-31
Equity
Called up share capital
300,010 GBP2024-12-31
300,010 GBP2023-12-31
Equity
1,536,270 GBP2024-12-31
1,692,416 GBP2023-12-31
Audit Fees/Expenses
13,000 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
207,599 GBP2024-01-01 ~ 2024-12-31
208,638 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1032024-01-01 ~ 2024-12-31
1112023-01-01 ~ 2023-12-31
Wages/Salaries
3,460,292 GBP2024-01-01 ~ 2024-12-31
3,586,975 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
334,469 GBP2024-01-01 ~ 2024-12-31
344,175 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
112,739 GBP2024-01-01 ~ 2024-12-31
103,563 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,907,500 GBP2024-01-01 ~ 2024-12-31
4,034,713 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,197 GBP2024-01-01 ~ 2024-12-31
-9,849 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
68,229 GBP2024-12-31
68,229 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
15 GBP2024-12-31
15 GBP2023-12-31
Intangible Assets - Gross Cost
372,923 GBP2024-12-31
306,770 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
68,229 GBP2024-12-31
63,978 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
15 GBP2024-12-31
15 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
295,439 GBP2024-12-31
262,906 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
4,251 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
32,533 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
152,776 GBP2024-12-31
152,776 GBP2023-12-31
Plant and equipment
1,670,304 GBP2024-12-31
1,527,970 GBP2023-12-31
Furniture and fittings
12,598 GBP2024-12-31
12,598 GBP2023-12-31
Computers
106,527 GBP2024-12-31
104,707 GBP2023-12-31
Motor vehicles
13,667 GBP2024-12-31
6,767 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,167,291 GBP2024-12-31
2,016,237 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
73,843 GBP2024-12-31
58,565 GBP2023-12-31
Plant and equipment
570,204 GBP2024-12-31
409,532 GBP2023-12-31
Furniture and fittings
5,310 GBP2024-12-31
2,808 GBP2023-12-31
Computers
103,364 GBP2024-12-31
95,220 GBP2023-12-31
Motor vehicles
6,767 GBP2024-12-31
6,767 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
860,323 GBP2024-12-31
652,724 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
15,278 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
160,672 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,502 GBP2024-01-01 ~ 2024-12-31
Computers
8,144 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
207,599 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
78,933 GBP2024-12-31
94,211 GBP2023-12-31
Plant and equipment
1,100,100 GBP2024-12-31
1,118,438 GBP2023-12-31
Furniture and fittings
7,288 GBP2024-12-31
9,790 GBP2023-12-31
Computers
3,163 GBP2024-12-31
9,487 GBP2023-12-31
Motor vehicles
6,900 GBP2024-12-31
0 GBP2023-12-31
Raw materials and consumables
600,512 GBP2024-12-31
497,175 GBP2023-12-31
Value of work in progress
136,062 GBP2024-12-31
88,374 GBP2023-12-31
Finished Goods/Goods for Resale
79,152 GBP2024-12-31
21,617 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,765,811 GBP2024-12-31
2,358,287 GBP2023-12-31
Other Debtors
Current
84,214 GBP2024-12-31
159,819 GBP2023-12-31
Prepayments/Accrued Income
Current
860,326 GBP2024-12-31
204,262 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,710,351 GBP2024-12-31
2,722,368 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
770,421 GBP2024-12-31
206,756 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,778,343 GBP2024-12-31
1,672,556 GBP2023-12-31
Corporation Tax Payable
Current
71,275 GBP2024-12-31
184,572 GBP2023-12-31
Other Taxation & Social Security Payable
Current
283,183 GBP2024-12-31
417,858 GBP2023-12-31
Other Creditors
Current
250,000 GBP2024-12-31
0 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
34,580 GBP2024-12-31
113,007 GBP2023-12-31
Creditors
Current
3,187,802 GBP2024-12-31
2,594,749 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,164,085 GBP2024-12-31
101,255 GBP2023-12-31
Trade Creditors/Trade Payables
Non-current
0 GBP2024-12-31
468,236 GBP2023-12-31
Creditors
Non-current
1,164,085 GBP2024-12-31
569,491 GBP2023-12-31
Bank Borrowings
1,747,077 GBP2024-12-31
308,011 GBP2023-12-31
Bank Overdrafts
187,429 GBP2024-12-31
-187,429 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
1,934,506 GBP2024-12-31
308,011 GBP2023-12-31
Current
770,421 GBP2024-12-31
206,756 GBP2023-12-31
Non-current
1,164,085 GBP2024-12-31
101,255 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
30,001,000 shares2024-12-31
30,001,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
344,771 GBP2024-12-31
Between two and five year
791,072 GBP2024-12-31
More than five year
33,859 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,169,702 GBP2024-12-31