(expand)Current Assets
4,174,134 GBP2024-12-31
4,125,135 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,382,554 GBP2024-12-31
-3,527,668 GBP2023-12-31
Net Current Assets/Liabilities
-208,420 GBP2024-12-31
597,467 GBP2023-12-31
Total Assets Less Current Liabilities
7,499,262 GBP2024-12-31
7,803,934 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-838,123 GBP2024-12-31
-958,884 GBP2023-12-31
Net Assets/Liabilities
5,639,314 GBP2024-12-31
5,794,885 GBP2023-12-31
Equity
Called up share capital
87,800 GBP2024-12-31
87,800 GBP2023-12-31
87,800 GBP2023-01-01
Share premium
446,400 GBP2024-12-31
446,400 GBP2023-12-31
446,400 GBP2023-01-01
Capital redemption reserve
8,000 GBP2024-12-31
8,000 GBP2023-12-31
8,000 GBP2023-01-01
Retained earnings (accumulated losses)
5,097,114 GBP2024-12-31
5,252,685 GBP2023-12-31
4,842,988 GBP2023-01-01
Equity
5,639,314 GBP2024-12-31
5,794,885 GBP2023-12-31
5,385,188 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-155,571 GBP2024-01-01 ~ 2024-12-31
409,697 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
705,477 GBP2024-01-01 ~ 2024-12-31
619,205 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
-1,463,877 GBP2024-12-31
-714,796 GBP2023-12-31
-1,219,105 GBP2023-01-01
Bank Overdrafts
-1,465,159 GBP2024-12-31
-718,042 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
22024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Office equipment
252024-01-01 ~ 2024-12-31
Wages/Salaries
3,736,841 GBP2024-01-01 ~ 2024-12-31
3,524,829 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
380,403 GBP2024-01-01 ~ 2024-12-31
341,952 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,293,839 GBP2024-01-01 ~ 2024-12-31
4,025,891 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
409,681 GBP2024-01-01 ~ 2024-12-31
483,608 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
57,787 GBP2024-01-01 ~ 2024-12-31
190,213 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-24,446 GBP2024-01-01 ~ 2024-12-31
149,978 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
226,357 GBP2024-12-31
226,357 GBP2023-12-31
Goodwill
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Intangible Assets - Gross Cost
227,357 GBP2024-12-31
227,357 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
226,357 GBP2024-12-31
226,357 GBP2023-12-31
Goodwill
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
227,357 GBP2024-12-31
227,357 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
4,711,761 GBP2024-12-31
4,654,874 GBP2023-12-31
Plant and equipment
8,937,750 GBP2024-12-31
7,982,340 GBP2023-12-31
Motor vehicles
316,369 GBP2024-12-31
312,354 GBP2023-12-31
Furniture and fittings
307,567 GBP2024-12-31
291,002 GBP2023-12-31
Office equipment
705,985 GBP2024-12-31
695,074 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
14,988,232 GBP2024-12-31
13,935,644 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-120,000 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-34,830 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-154,830 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Other
8,800 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,957,308 GBP2023-12-31
Motor vehicles
143,913 GBP2023-12-31
Furniture and fittings
269,275 GBP2023-12-31
Office equipment
610,644 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,729,177 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
5,714 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
41,033 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
705,477 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-120,000 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-34,104 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-154,104 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,346,745 GBP2024-12-31
Motor vehicles
187,981 GBP2024-12-31
Furniture and fittings
274,989 GBP2024-12-31
Office equipment
651,677 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,280,550 GBP2024-12-31
Property, Plant & Equipment
Buildings
3,892,603 GBP2024-12-31
3,906,837 GBP2023-12-31
Plant and equipment
3,591,005 GBP2024-12-31
3,025,032 GBP2023-12-31
Motor vehicles
128,388 GBP2024-12-31
168,441 GBP2023-12-31
Furniture and fittings
32,578 GBP2024-12-31
21,727 GBP2023-12-31
Office equipment
54,308 GBP2024-12-31
84,430 GBP2023-12-31
Other
8,800 GBP2024-12-31
Land and buildings
3,892,603 GBP2024-12-31
3,906,837 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
505,240 GBP2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
404,069 GBP2023-12-31
Under hire purchased contracts or finance leases
505,240 GBP2024-12-31
404,069 GBP2023-12-31
Raw materials and consumables
1,130,573 GBP2024-12-31
1,172,380 GBP2023-12-31
Value of work in progress
123,792 GBP2024-12-31
138,643 GBP2023-12-31
Finished Goods/Goods for Resale
371,109 GBP2024-12-31
376,886 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,387,905 GBP2024-12-31
2,169,552 GBP2023-12-31
Other Debtors
Current
5,289 GBP2024-12-31
6,555 GBP2023-12-31
Prepayments/Accrued Income
Current
154,184 GBP2024-12-31
257,873 GBP2023-12-31
Bank Overdrafts
Current
1,465,159 GBP2024-12-31
718,042 GBP2023-12-31
Bank Borrowings
Current
390,472 GBP2024-12-31
392,459 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,609,445 GBP2024-12-31
1,471,709 GBP2023-12-31
Corporation Tax Payable
Current
424 GBP2024-12-31
Taxation/Social Security Payable
Current
341,294 GBP2024-12-31
397,262 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
140,204 GBP2024-12-31
106,570 GBP2023-12-31
Other Creditors
Current
37,960 GBP2024-12-31
29,034 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
397,596 GBP2024-12-31
412,592 GBP2023-12-31
Creditors
Current
4,382,554 GBP2024-12-31
3,527,668 GBP2023-12-31
Bank Borrowings
Non-current
473,088 GBP2024-12-31
877,617 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
365,035 GBP2024-12-31
81,267 GBP2023-12-31
Creditors
Non-current
838,123 GBP2024-12-31
958,884 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
390,472 GBP2024-12-31
392,459 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
390,472 GBP2024-12-31
392,459 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
344,955 GBP2024-12-31
403,221 GBP2023-12-31
Between two and five year, Non-current
128,133 GBP2024-12-31
Non-current, Between two and five year
468,081 GBP2023-12-31
Total Borrowings
863,560 GBP2024-12-31
1,270,076 GBP2023-12-31
Minimum gross finance lease payments owing
505,240 GBP2024-12-31
187,837 GBP2023-12-31
Net Deferred Tax Liability/Asset
-678,156 GBP2024-12-31
-620,369 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-57,787 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-60,930 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
87,800 shares2024-12-31
87,800 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
138,454 GBP2024-12-31
100,343 GBP2023-12-31
Between one and five year
158,684 GBP2024-12-31
135,869 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
297,138 GBP2024-12-31
236,212 GBP2023-12-31