Average Number of Employees
492024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Net goodwill
200,000 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
200,000 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
27,415 GBP2024-12-31
80,362 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
703,734 GBP2024-01-01 ~ 2024-12-31
404,080 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-372,000 GBP2024-01-01 ~ 2024-12-31
-312,000 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
12,017,766 GBP2024-12-31
11,686,032 GBP2023-12-31
11,593,952 GBP2022-12-31
Property, Plant & Equipment
3,656,398 GBP2024-12-31
3,762,970 GBP2023-12-31
Total Inventories
6,865,445 GBP2024-12-31
5,859,964 GBP2023-12-31
Debtors
2,451,492 GBP2024-12-31
1,276,158 GBP2023-12-31
Cash at bank and in hand
2,753,575 GBP2024-12-31
3,928,458 GBP2023-12-31
Current Assets
12,070,512 GBP2024-12-31
11,064,580 GBP2023-12-31
Creditors
Amounts falling due within one year
3,471,729 GBP2024-12-31
2,851,156 GBP2023-12-31
Net Current Assets/Liabilities
8,598,783 GBP2024-12-31
8,213,424 GBP2023-12-31
Total Assets Less Current Liabilities
12,255,181 GBP2024-12-31
11,976,394 GBP2023-12-31
Net Assets/Liabilities
12,227,766 GBP2024-12-31
11,896,032 GBP2023-12-31
Equity
Called up share capital
210,000 GBP2024-12-31
210,000 GBP2023-12-31
Equity
12,227,766 GBP2024-12-31
11,896,032 GBP2023-12-31
Profit/Loss
703,734 GBP2024-01-01 ~ 2024-12-31
404,080 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
20.002024-01-01 ~ 2024-12-31
Furniture and fittings
20.002024-01-01 ~ 2024-12-31
Motor vehicles
20.002024-01-01 ~ 2024-12-31
Computers
33.002024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
200,000 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
200,000 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,177,788 GBP2024-12-31
3,177,788 GBP2023-12-31
Plant and equipment
498,309 GBP2024-12-31
494,598 GBP2023-12-31
Furniture and fittings
635,138 GBP2024-12-31
628,717 GBP2023-12-31
Motor vehicles
550,813 GBP2024-12-31
546,534 GBP2023-12-31
Computers
144,761 GBP2024-12-31
142,859 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,006,809 GBP2024-12-31
4,990,496 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
405,130 GBP2024-12-31
382,333 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
22,797 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
513,567 GBP2024-12-31
484,067 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
29,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
306,829 GBP2024-12-31
245,893 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
60,936 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
124,885 GBP2024-12-31
115,233 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
9,652 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,350,411 GBP2024-12-31
1,227,526 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
122,885 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,177,788 GBP2024-12-31
3,177,788 GBP2023-12-31
Plant and equipment
93,179 GBP2024-12-31
112,265 GBP2023-12-31
Furniture and fittings
121,571 GBP2024-12-31
144,650 GBP2023-12-31
Motor vehicles
243,984 GBP2024-12-31
300,641 GBP2023-12-31
Computers
19,876 GBP2024-12-31
27,626 GBP2023-12-31
Raw Materials
1,196,175 GBP2024-12-31
1,192,845 GBP2023-12-31
Value of work in progress
34,612 GBP2024-12-31
30,245 GBP2023-12-31
Finished Goods
5,634,658 GBP2024-12-31
4,636,874 GBP2023-12-31
Trade Debtors/Trade Receivables
203,872 GBP2024-12-31
345,618 GBP2023-12-31
Prepayments/Accrued Income
247,614 GBP2024-12-31
140,619 GBP2023-12-31
Other Debtors
55,564 GBP2024-12-31
8,630 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,689,140 GBP2024-12-31
2,357,616 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
153,254 GBP2024-12-31
180,029 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
243,093 GBP2024-12-31
86,637 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
277,314 GBP2024-12-31
101,988 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
5,938 GBP2024-12-31
33,788 GBP2023-12-31
Other Creditors
Amounts falling due within one year
102,990 GBP2024-12-31
91,098 GBP2023-12-31
Deferred Tax Liabilities
27,415 GBP2024-12-31
80,362 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
210,000 shares2024-12-31
210,000 shares2023-12-31