Average Number of Employees
602024-01-01 ~ 2024-12-31
582023-01-01 ~ 2023-12-31
Turnover/Revenue
9,885,709 GBP2024-01-01 ~ 2024-12-31
13,013,492 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,141,346 GBP2024-01-01 ~ 2024-12-31
-10,541,670 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,744,363 GBP2024-01-01 ~ 2024-12-31
2,471,822 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,591,062 GBP2024-01-01 ~ 2024-12-31
-1,459,172 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
213,747 GBP2024-01-01 ~ 2024-12-31
1,127,656 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,082 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
216,829 GBP2024-01-01 ~ 2024-12-31
1,137,166 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
143,357 GBP2024-01-01 ~ 2024-12-31
813,277 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,356,874 GBP2024-12-31
1,532,494 GBP2023-12-31
Fixed Assets - Investments
2 GBP2024-12-31
2 GBP2023-12-31
Fixed Assets
1,356,876 GBP2024-12-31
1,532,496 GBP2023-12-31
Total Inventories
518,338 GBP2024-12-31
979,962 GBP2023-12-31
Debtors
Current
1,454,748 GBP2024-12-31
1,438,579 GBP2023-12-31
Cash at bank and in hand
20,037 GBP2024-12-31
1,151,194 GBP2023-12-31
Current Assets
1,993,123 GBP2024-12-31
3,569,735 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,571,609 GBP2024-12-31
-1,942,738 GBP2023-12-31
Net Current Assets/Liabilities
421,514 GBP2024-12-31
1,626,997 GBP2023-12-31
Total Assets Less Current Liabilities
1,778,390 GBP2024-12-31
3,159,493 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-13,434 GBP2024-12-31
Net Assets/Liabilities
1,600,010 GBP2024-12-31
2,982,746 GBP2023-12-31
Equity
Called up share capital
110,102 GBP2024-12-31
110,102 GBP2023-12-31
110,102 GBP2023-01-01
Share premium
29,953 GBP2024-12-31
29,953 GBP2023-12-31
29,953 GBP2023-01-01
Retained earnings (accumulated losses)
1,459,955 GBP2024-12-31
2,842,691 GBP2023-12-31
3,723,740 GBP2023-01-01
Equity
1,600,010 GBP2024-12-31
2,982,746 GBP2023-12-31
3,863,795 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
143,357 GBP2024-01-01 ~ 2024-12-31
813,277 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
143,357 GBP2024-01-01 ~ 2024-12-31
813,277 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
143,357 GBP2024-01-01 ~ 2024-12-31
813,277 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,526,093 GBP2024-01-01 ~ 2024-12-31
-1,694,326 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,526,093 GBP2024-01-01 ~ 2024-12-31
-1,694,326 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
19,850 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,958,363 GBP2024-01-01 ~ 2024-12-31
1,850,342 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
193,312 GBP2024-01-01 ~ 2024-12-31
137,627 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,214,827 GBP2024-01-01 ~ 2024-12-31
2,028,215 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
275,821 GBP2024-01-01 ~ 2024-12-31
251,654 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,801 GBP2024-01-01 ~ 2024-12-31
-4,356 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
54,207 GBP2024-01-01 ~ 2024-12-31
267,468 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,526,093 GBP2024-01-01 ~ 2024-12-31
1,694,326 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
997,440 GBP2024-12-31
997,440 GBP2023-12-31
Plant and equipment
2,102,959 GBP2024-12-31
2,010,329 GBP2023-12-31
Furniture and fittings
214,233 GBP2024-12-31
214,233 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,314,632 GBP2024-12-31
3,222,002 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,270,210 GBP2023-12-31
Furniture and fittings
199,853 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,689,508 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
241,152 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
261,250 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
7,000 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
7,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,518,362 GBP2024-12-31
Furniture and fittings
208,471 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,957,758 GBP2024-12-31
Property, Plant & Equipment
Buildings
766,515 GBP2024-12-31
777,995 GBP2023-12-31
Plant and equipment
584,597 GBP2024-12-31
740,119 GBP2023-12-31
Furniture and fittings
5,762 GBP2024-12-31
14,380 GBP2023-12-31
Value of work in progress
45,875 GBP2024-12-31
55,194 GBP2023-12-31
Finished Goods/Goods for Resale
472,463 GBP2024-12-31
924,768 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,385,168 GBP2024-12-31
1,338,100 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
901 GBP2024-12-31
901 GBP2023-12-31
Other Debtors
Current
30,602 GBP2023-12-31
Prepayments/Accrued Income
Current
68,679 GBP2024-12-31
68,976 GBP2023-12-31
Bank Overdrafts
-85 GBP2024-12-31
Cash and Cash Equivalents
19,952 GBP2024-12-31
1,151,194 GBP2023-12-31
Bank Overdrafts
Current
85 GBP2024-12-31
Trade Creditors/Trade Payables
Current
801,959 GBP2024-12-31
409,350 GBP2023-12-31
Amounts owed to group undertakings
Current
48,881 GBP2024-12-31
Corporation Tax Payable
Current
203,192 GBP2024-12-31
325,523 GBP2023-12-31
Taxation/Social Security Payable
Current
200,157 GBP2024-12-31
144,077 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
13,866 GBP2024-12-31
Other Creditors
Current
5,516 GBP2024-12-31
50,830 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
297,953 GBP2024-12-31
1,012,958 GBP2023-12-31
Creditors
Current
1,571,609 GBP2024-12-31
1,942,738 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
13,434 GBP2024-12-31
Creditors
Non-current
13,434 GBP2024-12-31
Minimum gross finance lease payments owing
27,300 GBP2024-12-31
Net Deferred Tax Liability/Asset
-164,946 GBP2024-12-31
-176,747 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
11,801 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-164,946 GBP2024-12-31
-177,717 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,101,020 shares2024-12-31
1,101,020 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.102024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
52,979 GBP2024-12-31
55,682 GBP2023-12-31
Between one and five year
88,961 GBP2024-12-31
110,386 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
141,940 GBP2024-12-31
166,068 GBP2023-12-31