Cost of Sales
-9,623,931 GBP2024-01-01 ~ 2024-12-31
-10,071,829 GBP2022-12-01 ~ 2023-12-31
Administrative Expenses
-1,894,889 GBP2024-01-01 ~ 2024-12-31
-1,698,235 GBP2022-12-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
658,117 GBP2024-01-01 ~ 2024-12-31
751,464 GBP2022-12-01 ~ 2023-12-31
Profit/Loss
459,338 GBP2024-01-01 ~ 2024-12-31
511,265 GBP2022-12-01 ~ 2023-12-31
Comprehensive Income/Expense
460,963 GBP2024-01-01 ~ 2024-12-31
496,366 GBP2022-12-01 ~ 2023-12-31
Property, Plant & Equipment
4,293,291 GBP2024-12-31
3,907,870 GBP2023-12-31
Debtors
1,693,675 GBP2024-12-31
1,821,147 GBP2023-12-31
Cash at bank and in hand
373,368 GBP2024-12-31
5,011 GBP2023-12-31
Current Assets
4,643,130 GBP2024-12-31
4,197,342 GBP2023-12-31
Net Current Assets/Liabilities
677,342 GBP2024-12-31
416,062 GBP2023-12-31
Total Assets Less Current Liabilities
4,970,633 GBP2024-12-31
4,323,932 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-606,632 GBP2024-12-31
Net Assets/Liabilities
3,271,471 GBP2024-12-31
2,810,508 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-11-30
Revaluation reserve
239,684 GBP2024-12-31
244,559 GBP2023-12-31
266,500 GBP2022-11-30
Retained earnings (accumulated losses)
3,031,786 GBP2024-12-31
2,565,948 GBP2023-12-31
2,047,641 GBP2022-11-30
Equity
3,271,471 GBP2024-12-31
2,810,508 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
459,338 GBP2024-01-01 ~ 2024-12-31
511,265 GBP2022-12-01 ~ 2023-12-31
Audit Fees/Expenses
10,000 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2022-12-01 ~ 2023-12-31
Average Number of Employees
462024-01-01 ~ 2024-12-31
392022-12-01 ~ 2023-12-31
Wages/Salaries
1,325,490 GBP2024-01-01 ~ 2024-12-31
1,162,126 GBP2022-12-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,261 GBP2024-01-01 ~ 2024-12-31
23,191 GBP2022-12-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,487,167 GBP2024-01-01 ~ 2024-12-31
1,300,437 GBP2022-12-01 ~ 2023-12-31
Director Remuneration
157,616 GBP2024-01-01 ~ 2024-12-31
148,427 GBP2022-12-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
163,358 GBP2024-01-01 ~ 2024-12-31
287,545 GBP2022-12-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,249,373 GBP2024-12-31
1,205,345 GBP2023-12-31
Plant and equipment
3,701,629 GBP2024-12-31
3,302,601 GBP2023-12-31
Furniture and fittings
592,181 GBP2024-12-31
431,631 GBP2023-12-31
Computers
214,420 GBP2024-12-31
169,152 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,757,603 GBP2024-12-31
5,108,729 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-2,981 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,981 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,205,199 GBP2024-12-31
1,009,766 GBP2023-12-31
Furniture and fittings
178,872 GBP2024-12-31
143,754 GBP2023-12-31
Computers
40,118 GBP2024-12-31
27,477 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,464,312 GBP2024-12-31
1,200,859 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
195,433 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
38,099 GBP2024-01-01 ~ 2024-12-31
Computers
12,641 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
266,434 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-2,981 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,981 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,209,250 GBP2024-12-31
Plant and equipment
2,496,430 GBP2024-12-31
2,292,835 GBP2023-12-31
Furniture and fittings
413,309 GBP2024-12-31
287,877 GBP2023-12-31
Computers
174,302 GBP2024-12-31
141,675 GBP2023-12-31
Land and buildings, Owned/Freehold
1,185,483 GBP2023-12-31
Finished Goods/Goods for Resale
2,576,087 GBP2024-12-31
2,371,184 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,468,218 GBP2024-12-31
1,595,721 GBP2023-12-31
Other Debtors
Current
60,672 GBP2024-12-31
76,875 GBP2023-12-31
Prepayments/Accrued Income
Current
164,785 GBP2024-12-31
148,551 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,693,675 GBP2024-12-31
1,821,147 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
975,323 GBP2024-12-31
1,349,760 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
118,641 GBP2024-12-31
73,993 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,373,335 GBP2024-12-31
1,287,074 GBP2023-12-31
Other Taxation & Social Security Payable
Current
38,958 GBP2024-12-31
39,781 GBP2023-12-31
Other Creditors
Current
1,182,170 GBP2024-12-31
769,402 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
277,361 GBP2024-12-31
261,270 GBP2023-12-31
Creditors
Current
3,965,788 GBP2024-12-31
3,781,280 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
350,132 GBP2024-12-31
415,074 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
256,500 GBP2024-12-31
182,872 GBP2023-12-31
Creditors
Non-current
606,632 GBP2024-12-31
597,946 GBP2023-12-31
Bank Borrowings
455,312 GBP2024-12-31
555,563 GBP2023-12-31
Total Borrowings
1,325,455 GBP2024-12-31
1,764,834 GBP2023-12-31
Current
975,323 GBP2024-12-31
1,349,760 GBP2023-12-31
Non-current
350,132 GBP2024-12-31
415,074 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
118,641 GBP2024-12-31
73,993 GBP2023-12-31
Minimum gross finance lease payments owing
375,141 GBP2024-12-31
256,865 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
1 shares2024-12-31
1 shares2023-12-31