Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Nominal value of shares issued in a specific share issue
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Turnover/Revenue
13,433,144 GBP2024-01-01 ~ 2024-12-31
13,202,046 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,727,575 GBP2024-01-01 ~ 2024-12-31
-10,545,549 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,705,569 GBP2024-01-01 ~ 2024-12-31
2,656,497 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,695,163 GBP2024-01-01 ~ 2024-12-31
-3,327,083 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-989,594 GBP2024-01-01 ~ 2024-12-31
-598,347 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,137,130 GBP2024-01-01 ~ 2024-12-31
-312,773 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-8,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,137,130 GBP2024-01-01 ~ 2024-12-31
-320,773 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,137,130 GBP2024-01-01 ~ 2024-12-31
-320,773 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1 GBP2023-12-31
Fixed Assets
3,024,087 GBP2024-12-31
3,103,738 GBP2023-12-31
Total Inventories
351,985 GBP2024-12-31
396,475 GBP2023-12-31
Debtors
1,991,188 GBP2024-12-31
2,349,666 GBP2023-12-31
Cash at bank and in hand
185,897 GBP2024-12-31
95,429 GBP2023-12-31
Current Assets
2,529,070 GBP2024-12-31
2,841,570 GBP2023-12-31
Net Current Assets/Liabilities
-2,866,115 GBP2024-12-31
-2,693,975 GBP2023-12-31
Total Assets Less Current Liabilities
157,972 GBP2024-12-31
409,763 GBP2023-12-31
Net Assets/Liabilities
125,506 GBP2024-12-31
362,636 GBP2023-12-31
Equity
Called up share capital
11,569,501 GBP2024-12-31
10,669,501 GBP2023-12-31
10,669,501 GBP2022-12-31
Retained earnings (accumulated losses)
-11,443,995 GBP2024-12-31
-10,306,865 GBP2023-12-31
-9,986,092 GBP2022-12-31
Equity
125,506 GBP2024-12-31
362,636 GBP2023-12-31
683,409 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,137,130 GBP2024-01-01 ~ 2024-12-31
-320,773 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
900,000 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
900,000 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
3,856,008 GBP2024-01-01 ~ 2024-12-31
3,429,890 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
314,490 GBP2024-01-01 ~ 2024-12-31
291,046 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,672 GBP2024-01-01 ~ 2024-12-31
47,855 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,240,170 GBP2024-01-01 ~ 2024-12-31
3,768,791 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1442024-01-01 ~ 2024-12-31
1392023-01-01 ~ 2023-12-31
Director Remuneration
162,400 GBP2024-01-01 ~ 2024-12-31
172,477 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
216,000 GBP2024-01-01 ~ 2024-12-31
261,249 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,800 GBP2024-01-01 ~ 2024-12-31
16,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,990,000 GBP2024-12-31
1,990,000 GBP2023-12-31
Plant and equipment
2,970,370 GBP2024-12-31
2,834,021 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,963,870 GBP2024-12-31
4,827,521 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,936,283 GBP2024-12-31
1,720,283 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,939,783 GBP2024-12-31
1,723,783 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
216,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
216,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,990,000 GBP2024-12-31
1,990,000 GBP2023-12-31
Plant and equipment
1,034,087 GBP2024-12-31
1,113,738 GBP2023-12-31
Property, Plant & Equipment
3,024,087 GBP2024-12-31
3,103,738 GBP2023-12-31
Merchandise
351,985 GBP2024-12-31
396,475 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,937,171 GBP2024-12-31
2,297,812 GBP2023-12-31
Prepayments/Accrued Income
Current
54,017 GBP2024-12-31
51,854 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,991,188 GBP2024-12-31
Current, Amounts falling due within one year
2,349,666 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
10,491 GBP2024-12-31
10,434 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
30,668 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,278,537 GBP2024-12-31
1,363,213 GBP2023-12-31
Other Taxation & Social Security Payable
Current
97,169 GBP2024-12-31
13,422 GBP2023-12-31
Other Creditors
Current
5,561 GBP2024-12-31
4,530 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
654,020 GBP2024-12-31
325,026 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
2,466 GBP2024-12-31
13,016 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
4,111 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,434 GBP2023-12-31
Non-current, Between one and two years
13,016 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
30,668 GBP2023-12-31
Between one and five year, hire purchase agreements
4,111 GBP2023-12-31
hire purchase agreements
34,779 GBP2023-12-31
Total Borrowings
Secured
736,727 GBP2024-12-31
1,210,988 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
30,000 GBP2024-12-31
30,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,569,501 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,137,130 GBP2024-01-01 ~ 2024-12-31