Average Number of Employees
162024-01-01 ~ 2024-12-31
162023-01-01 ~ 2023-12-31
Intangible Assets
197,656 GBP2024-12-31
225,161 GBP2023-12-31
Property, Plant & Equipment
3,615,725 GBP2024-12-31
3,362,356 GBP2023-12-31
Fixed Assets
3,813,381 GBP2024-12-31
3,587,517 GBP2023-12-31
Total Inventories
738,925 GBP2024-12-31
417,622 GBP2023-12-31
Debtors
Current
268,219 GBP2024-12-31
464,417 GBP2023-12-31
Cash at bank and in hand
1,021,494 GBP2024-12-31
718,041 GBP2023-12-31
Current Assets
2,028,638 GBP2024-12-31
1,600,080 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,449,242 GBP2023-12-31
Net Current Assets/Liabilities
846,089 GBP2024-12-31
150,838 GBP2023-12-31
Total Assets Less Current Liabilities
4,659,470 GBP2024-12-31
3,738,355 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,872,834 GBP2024-12-31
Net Assets/Liabilities
1,375,870 GBP2024-12-31
752,244 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Retained earnings (accumulated losses)
1,375,770 GBP2024-12-31
752,144 GBP2023-12-31
Equity
1,375,870 GBP2024-12-31
752,244 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Office equipment
202024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
266,157 GBP2024-12-31
266,157 GBP2023-12-31
Computer software
21,945 GBP2024-12-31
18,445 GBP2023-12-31
Intangible Assets - Gross Cost
288,102 GBP2024-12-31
284,602 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
79,848 GBP2024-12-31
53,232 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
90,446 GBP2024-12-31
59,441 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
31,005 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
186,309 GBP2024-12-31
212,925 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
353,476 GBP2024-12-31
298,308 GBP2023-12-31
Furniture and fittings
171,502 GBP2024-12-31
111,821 GBP2023-12-31
Office equipment
9,230 GBP2024-12-31
7,018 GBP2023-12-31
Other
57,887 GBP2024-12-31
32,484 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
69,099 GBP2023-12-31
Furniture and fittings
42,587 GBP2023-12-31
Office equipment
3,001 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
950 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
34,030 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
121,331 GBP2024-12-31
Furniture and fittings
65,207 GBP2024-12-31
Office equipment
3,951 GBP2024-12-31
Other
21,744 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
232,145 GBP2024-12-31
229,209 GBP2023-12-31
Furniture and fittings
106,295 GBP2024-12-31
69,234 GBP2023-12-31
Office equipment
5,279 GBP2024-12-31
4,017 GBP2023-12-31
Other
36,143 GBP2024-12-31
17,907 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,827,958 GBP2024-12-31
3,491,620 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
129,264 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
48,939 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
34,030 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
212,233 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
185,956 GBP2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
155,148 GBP2023-12-31
Under hire purchased contracts or finance leases
185,956 GBP2024-12-31
155,148 GBP2023-12-31
Raw materials and consumables
15,261 GBP2024-12-31
16,904 GBP2023-12-31
Finished Goods/Goods for Resale
723,664 GBP2024-12-31
400,718 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
201,303 GBP2024-12-31
423,026 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,300 GBP2024-12-31
3,300 GBP2023-12-31
Other Debtors
Current
17,929 GBP2024-12-31
1,670 GBP2023-12-31
Prepayments/Accrued Income
Current
45,687 GBP2024-12-31
36,421 GBP2023-12-31
Cash and Cash Equivalents
1,021,494 GBP2024-12-31
718,041 GBP2023-12-31
Bank Borrowings
Current
55,211 GBP2024-12-31
47,419 GBP2023-12-31
Trade Creditors/Trade Payables
Current
610,864 GBP2024-12-31
561,190 GBP2023-12-31
Amounts owed to group undertakings
Current
242,016 GBP2024-12-31
274,366 GBP2023-12-31
Taxation/Social Security Payable
Current
23,547 GBP2024-12-31
50,773 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
55,632 GBP2024-12-31
37,904 GBP2023-12-31
Other Creditors
Current
97,801 GBP2024-12-31
224,121 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
97,478 GBP2024-12-31
253,469 GBP2023-12-31
Creditors
Current
1,182,549 GBP2024-12-31
1,449,242 GBP2023-12-31
Bank Borrowings
Non-current
2,637,619 GBP2024-12-31
2,699,734 GBP2023-12-31
Other Remaining Borrowings
Non-current
140,132 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
95,083 GBP2024-12-31
91,226 GBP2023-12-31
Creditors
Non-current
2,872,834 GBP2024-12-31
2,790,960 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
47,419 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
47,419 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
200,784 GBP2024-12-31
177,523 GBP2023-12-31
Total Borrowings
2,832,963 GBP2024-12-31
2,747,153 GBP2023-12-31
Minimum gross finance lease payments owing
150,715 GBP2024-12-31
129,130 GBP2023-12-31
Net Deferred Tax Liability/Asset
410,766 GBP2024-12-31
195,151 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
215,615 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
474,025 GBP2024-12-31
389,297 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31