Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Class 4 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
35,934,236 GBP2024-01-01 ~ 2024-12-31
42,180,313 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-34,070,441 GBP2024-01-01 ~ 2024-12-31
-40,324,003 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,863,795 GBP2024-01-01 ~ 2024-12-31
1,856,310 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,774,650 GBP2024-01-01 ~ 2024-12-31
-1,699,356 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
134,145 GBP2024-01-01 ~ 2024-12-31
221,132 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,172 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,047 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
152,317 GBP2024-01-01 ~ 2024-12-31
219,085 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
106,296 GBP2024-01-01 ~ 2024-12-31
152,318 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
106,296 GBP2024-01-01 ~ 2024-12-31
152,318 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,386,951 GBP2024-12-31
3,446,643 GBP2023-12-31
Investment Property
400,000 GBP2024-12-31
400,000 GBP2023-12-31
Fixed Assets
3,786,951 GBP2024-12-31
3,846,643 GBP2023-12-31
Total Inventories
5,470,809 GBP2024-12-31
7,377,748 GBP2023-12-31
Debtors
611,272 GBP2024-12-31
721,834 GBP2023-12-31
Cash at bank and in hand
939,251 GBP2024-12-31
1,174,976 GBP2023-12-31
Current Assets
7,021,332 GBP2024-12-31
9,274,558 GBP2023-12-31
Net Current Assets/Liabilities
4,490,742 GBP2024-12-31
4,404,516 GBP2023-12-31
Total Assets Less Current Liabilities
8,277,693 GBP2024-12-31
8,251,159 GBP2023-12-31
Net Assets/Liabilities
8,182,544 GBP2024-12-31
8,149,580 GBP2023-12-31
Equity
Called up share capital
986,000 GBP2024-12-31
986,000 GBP2023-12-31
986,000 GBP2022-12-31
Revaluation reserve
350,277 GBP2024-12-31
354,001 GBP2023-12-31
361,376 GBP2022-12-31
Retained earnings (accumulated losses)
6,846,267 GBP2024-12-31
6,809,579 GBP2023-12-31
6,723,219 GBP2022-12-31
Equity
8,182,544 GBP2024-12-31
8,149,580 GBP2023-12-31
8,070,595 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-73,332 GBP2024-01-01 ~ 2024-12-31
-73,333 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-73,332 GBP2024-01-01 ~ 2024-12-31
-73,333 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
110,020 GBP2024-01-01 ~ 2024-12-31
159,693 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,154,268 GBP2024-01-01 ~ 2024-12-31
2,256,426 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
189,349 GBP2024-01-01 ~ 2024-12-31
246,044 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
159,437 GBP2024-01-01 ~ 2024-12-31
72,528 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,503,054 GBP2024-01-01 ~ 2024-12-31
2,574,998 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
642024-01-01 ~ 2024-12-31
722023-01-01 ~ 2023-12-31
Director Remuneration
366,517 GBP2024-01-01 ~ 2024-12-31
321,251 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
59,692 GBP2024-01-01 ~ 2024-12-31
75,330 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,000 GBP2024-01-01 ~ 2024-12-31
9,660 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
52,451 GBP2024-01-01 ~ 2024-12-31
62,750 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
38,079 GBP2024-01-01 ~ 2024-12-31
51,531 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
73,332 GBP2024-01-01 ~ 2024-12-31
73,333 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,525,000 GBP2024-12-31
3,525,000 GBP2023-12-31
Plant and equipment
44,078 GBP2024-12-31
44,078 GBP2023-12-31
Furniture and fittings
59,743 GBP2024-12-31
59,743 GBP2023-12-31
Motor vehicles
47,422 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,628,821 GBP2024-12-31
3,676,243 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-47,422 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-47,422 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
176,603 GBP2024-12-31
141,000 GBP2023-12-31
Plant and equipment
34,269 GBP2024-12-31
19,547 GBP2023-12-31
Furniture and fittings
30,998 GBP2024-12-31
21,631 GBP2023-12-31
Motor vehicles
47,422 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
241,870 GBP2024-12-31
229,600 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
35,603 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
14,722 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
9,367 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
59,692 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-47,422 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-47,422 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
3,348,397 GBP2024-12-31
3,384,000 GBP2023-12-31
Plant and equipment
9,809 GBP2024-12-31
24,531 GBP2023-12-31
Furniture and fittings
28,745 GBP2024-12-31
38,112 GBP2023-12-31
Investment Property - Fair Value Model
400,000 GBP2023-12-31
Finished Goods
5,470,809 GBP2024-12-31
7,377,748 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
348,907 GBP2024-12-31
459,758 GBP2023-12-31
Other Debtors
Current
206,866 GBP2024-12-31
59,377 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
149,409 GBP2023-12-31
Prepayments/Accrued Income
Current
55,499 GBP2024-12-31
53,290 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
611,272 GBP2024-12-31
721,834 GBP2023-12-31
Trade Creditors/Trade Payables
Current
992,032 GBP2024-12-31
2,196,012 GBP2023-12-31
Corporation Tax Payable
Current
51,636 GBP2024-12-31
62,750 GBP2023-12-31
Other Taxation & Social Security Payable
Current
48,862 GBP2024-12-31
58,241 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
237,564 GBP2024-12-31
322,981 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
95,149 GBP2024-12-31
101,579 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
328,338 shares2024-12-31
Class 3 ordinary share
328,338 shares2024-12-31
Class 4 ordinary share
328,338 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
106,296 GBP2024-01-01 ~ 2024-12-31