|
2025
|
2024
|
||
|
Turnover
|
23,685,751
|
24,737,935
|
|
|
Gross profit percentage
|
26.60%
|
28.75%
|
|
|
(Loss)/Profit before tax
|
(70,839)
|
740,393
|
|
Director
|
|
7th August 2026
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
First Floor East Wing, Sandfield House
Kings Court, Water Lane
Wilmslow
Cheshire
SK9 5AR
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 4 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 6 |
|
|
|
| Income from Shares in group undertakings |
|
|
||
| Profit on disposal of fixed assets |
|
|
||
| Other interest receivable and similar income |
|
|
||
| Interest payable and similar charges | 11 |
( |
( |
|
| (LOSS)/PROFIT BEFORE TAXATION |
( |
|
||
| Tax on (Loss)/profit | 12 |
( |
|
|
| (LOSS)/PROFIT AFTER TAXATION BEING (LOSS)/PROFIT FOR THE FINANCIAL YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
|
||
| 2025 | 2024 | |||
|---|---|---|---|---|
| £ | £ | |||
| LOSS FOR THE FINANCIAL YEAR |
( |
|
||
| OTHER COMPREHENSIVE INCOME: | ||||
| Gain on revaluation of property, plant and equipment |
|
|
||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
|
|
||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 14 |
|
|
||
| Tangible Assets | 15 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 17 |
|
|
||
| Debtors | 18 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 19 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 20 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 23 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 25 |
|
|
||
| Revaluation reserve | 31 |
|
( |
||
| Income Statement |
|
|
|||
| SHAREHOLDERS' FUNDS | 1,620,679 | 1,770,571 | |||
|
Director
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 15 |
|
|
||
| Investments | 16 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 18 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 19 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 20 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 23 |
( |
|
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 25 |
|
|
||
| Fair value reserve | 31 |
|
( |
||
| Income Statement |
|
|
|||
| SHAREHOLDERS' FUNDS | 256,006 | 405,629 | |||
|
Director
|
|
|
| Share Capital | Revaluation reserve | Income Statement | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 January 2024 |
|
( |
|
1,493,292 |
| Profit for the year and total comprehensive income | - | - |
|
748,579 |
| Dividends paid | - | - | (600,000) | (600,000) |
| Share capital reduction |
|
|
128,700 | 128,700 |
| As at 31 December 2024 and 1 January 2025 |
|
( |
|
1,770,571 |
| Loss for year | - | - | (107,380) |
( |
| Surplus on revaluation | - |
|
- |
|
| Other comprehensive income for the year | - |
|
|
|
| Total comprehensive income for the year | - | 207,488 |
( |
100,108 |
| Dividends paid | - | - | (250,000) | (250,000) |
| As at 31 December 2025 |
|
|
|
1,620,679 |
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax refunded/(paid) |
|
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of intangible assets |
( |
( |
||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Interest received |
|
|
||
| Repayment of DLA | - | 146,200 | ||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Repayment of bank borrowings |
( |
( |
||
| Proceeds from new other loans | 63,282 | - | ||
| Repayment of other loans | - | (164,364) | ||
| Repayment of finance leases |
( |
( |
||
| Amount withdrawn by directors | (4,736) | - | ||
| Net cash used in financing activities |
( |
( |
||
| Decrease in cash and cash equivalents |
( |
( |
||
| Cash and cash equivalents at beginning of year | 2 |
( |
( |
|
| Cash and cash equivalents at end of year | 2 |
( |
( |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| (Loss)/profit for the financial year |
( |
|
|
| Adjustments for: | |||
| Tax on (loss)/profit |
|
( |
|
| Interest expense |
|
|
|
| Interest income | - |
( |
|
| Amortisation of intangible assets |
|
|
|
| Depreciation of tangible assets |
|
|
|
| Profit on disposal of tangible assets | (5,961) | - | |
| Grant income | (11,800) | (10,817) | |
| Movements in working capital: | |||
| Increase in stocks |
( |
( |
|
| Decrease in trade and other debtors |
|
|
|
| Increase in trade and other creditors |
|
|
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| Overdraft facilities repayable on demand |
( |
( |
|
| Cash and cash equivalents as stated in the Statement of Cash Flows | (560,328) | (200,586) | |
| As at 1 January 2025 | Cash flows | New finance leases | As at 31 December 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cash at bank and in hand |
|
(21,496) | - |
|
| Overdraft facilities repayable on demand | (233,522) | (338,246) | - | (571,768) |
| Cash and cash equivalents |
( |
(359,742) | - |
( |
| Finance leases | (757,577) | 225,508 | (93,950) | (626,019) |
| Debts falling due within one year |
( |
(160,793) | - |
( |
| Debts falling due after more than one year | (1,327,907) | 169,333 | - | (1,158,574) |
| (2,462,255) | (125,694) | (93,950) | (2,681,899) | |
| Freehold |
|
| Leasehold Improvements |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Derived from primary activity | 23,681,851 | 24,733,062 | |
| Rental income | 3,900 | 4,873 | |
| 23,685,751 | 24,737,935 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| Europe |
|
|
|
| North America |
|
|
|
| Rest of the world |
|
|
|
| 23,685,751 | 24,737,935 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Grant income |
|
|
|
| 11,800 | 10,817 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Exchange differences |
|
|
|
| Depreciation of tangible fixed assets - owned |
|
|
|
| Depreciation of tangible fixed assets - finance leases and hire purchase contracts |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the group and company's financial statements |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| Management |
|
|
|
| Administration |
|
|
|
| Production |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| Money purchase pension schemes |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Finance charges payable under finance leases and hire purchase contracts | 70,855 | 53,514 | |
| Late payment tax charges |
|
|
|
| Other finance charges |
|
|
|
| 388,313 | 216,035 | ||
| Tax Rate | 2025 | 2024 | |||
|---|---|---|---|---|---|
| 2025 | 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Prior period adjustment |
|
( |
|||
|
|
( |
||||
| Deferred Tax | |||||
| Deferred taxation |
|
|
|||
| Changes in tax rates |
|
( |
|||
| 27,027 | 58,095 | ||||
| Total tax charge for the period |
|
( |
|||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | (70,839) | 740,393 | |||
| Tax on profit at 25% (UK standard rate) |
( |
|
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Tax losses utilised |
|
|
|||
| Capital allowances |
( |
|
|||
| Short term timing differences |
|
|
|||
| Research and Development tax credit |
|
( |
|||
| Prior period adjustment |
|
( |
|||
| Difference in tax rates |
|
( |
|||
| Tax losses unutilised carried forward |
|
|
|||
| Deferred tax from unrecognised tax loss or credit |
|
( |
|||
| Current tax from unrecognised tax loss or credit |
( |
|
|||
| Deferred tax from unrecognised timing difference from a prior period |
|
( |
|||
| Total tax charge for the period | 36,541 | (8,186) | |||
| Other | Development Costs | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 January 2025 |
|
|
|
| Additions |
|
|
|
| Transfers |
( |
|
|
| As at 31 December 2025 |
|
|
|
| Amortisation | |||
| As at 1 January 2025 |
|
|
|
| Provided during the period |
|
|
|
| As at 31 December 2025 |
|
|
|
| Net Book Value | |||
| As at 31 December 2025 |
|
|
|
| As at 1 January 2025 |
|
|
|
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Leasehold Improvements | Plant & Machinery | Motor Vehicles | |
| £ | £ | £ | £ | |
| Cost or Valuation | ||||
| As at 1 January 2025 |
|
|
|
|
| Additions |
|
|
|
|
| Disposals |
|
|
|
( |
| Revaluation |
|
|
|
|
| As at 31 December 2025 |
|
|
|
|
| Depreciation | ||||
| As at 1 January 2025 |
|
|
|
|
| Provided during the period |
|
|
|
|
| Disposals |
|
|
|
( |
| As at 31 December 2025 |
|
|
|
|
| Net Book Value | ||||
| As at 31 December 2025 |
|
|
|
|
| As at 1 January 2025 |
|
|
|
|
| Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost or Valuation | |||
| As at 1 January 2025 |
|
|
|
| Additions |
|
|
|
| Disposals |
|
|
( |
| Revaluation |
|
|
|
| As at 31 December 2025 |
|
|
|
| Depreciation | |||
| As at 1 January 2025 |
|
|
|
| Provided during the period |
|
|
|
| Disposals |
|
|
( |
| As at 31 December 2025 |
|
|
|
| Net Book Value | |||
| As at 31 December 2025 |
|
|
|
| As at 1 January 2025 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Plant & Machinery |
|
|
|
| Motor Vehicles | - |
|
|
|
|
|
||
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Leasehold Improvements | Plant & Machinery | Motor Vehicles | |
| £ | £ | £ | £ | |
| At cost | 2,512,660 | 322,645 | 1,129,375 | - |
| At valuation | 137,340 | - | - | - |
| 2,650,000 | 322,645 | 1,129,375 | - | |
| Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|
| £ | £ | £ | |
| At cost | 503,280 | 486,324 | 4,954,284 |
| At valuation | - | - | 137,340 |
| 503,280 | 486,324 | 5,091,624 | |
| Land & Property | |
|---|---|
| Freehold | |
| £ | |
| Cost | 2,508,334 |
| Accumulated depreciation and impairment | 244,745 |
| Carrying amount |
|
| Investment Properties | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 January 2025 |
|
| Revaluation |
|
| As at 31 December 2025 |
|
| Net Book Value | |
| As at 31 December 2025 |
|
| As at 1 January 2025 |
|
| Subsidiaries | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 January 2025 |
|
| As at 31 December 2025 |
|
| Provision | |
| As at 1 January 2025 |
|
| As at 31 December 2025 |
|
| Net Book Value | |
| As at 31 December 2025 |
|
| As at 1 January 2025 |
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
Hall Carr Mill, Fallbarn Road, Rawtenstall, BB4 7NX |
|
|
- |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Finished goods |
|
|
|
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Balance as at 1 January
|
1,349,757
|
739,393
|
|
|
Provided in the year
|
-
|
610,364
|
|
|
Released in the year
|
(728,288)
|
-
|
|
|
Balance as at 31 December
|
621,469
|
1,349,757
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Other debtors | 939,234 | 1,219,157 | 19,198 | 19,251 | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
|
|||
| Trade creditors |
|
|
|
|
|||
| Bank loans and overdrafts |
|
|
|
|
|||
| Other loans |
|
|
|
|
|||
| Amounts owed to group undertakings | - |
( |
|
|
|||
| Other creditors | 1,036,760 | 760,397 | - | - | |||
| Corporation tax |
|
|
|
|
|||
| Taxation and social security | 68,026 | 71,777 | 12,745 | 12,747 | |||
| Accruals and deferred income | 287,400 | 396,342 | 5,000 | 8,174 | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
|
|||
| Bank loans |
|
|
|
|
|||
| Other loans |
|
|
|
|
|||
| Other creditors | 12,783 | - | - | - | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Net obligations under finance lease and hire purchase contracts | 626,019 | 757,577 | - | - | |||
| Bank loans and overdrafts | 1,716,039 | 1,449,614 | 1,144,270 | 1,216,092 | |||
| Other loans | 191,238 | 286,700 | - | - | |||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Amounts falling due within one year or on demand: | |||||||
| Bank loans |
|
|
|
|
|||
| Other loans |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Amounts falling due between one and five years: | |||||||
| Bank loans |
|
|
|
|
|||
| Other loans |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Amounts falling due after more than five years: | |||||||
| Bank loans |
|
|
|
|
|||
| Group | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| £ | £ | |||
| The future minimum finance lease payments are as follows: | ||||
| Not later than one year |
|
|
||
| Later than one year and not later than five years |
|
|
||
|
|
|
|||
|
|
|
|||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Other timing differences | 195,050 | 133,688 | 34,335 | - | |||
| Group | ||
|---|---|---|
| Deferred Tax | Total | |
| £ | £ | |
| As at 1 January 2025 |
|
133,688 |
| Additions |
|
61,362 |
| Balance at 31 December 2025 |
|
195,050 |
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Accelerated capital allowances
|
162,515
|
135,135
|
|
|
Short term timing differences
|
(1,800)
|
(1,447)
|
|
|
Revaluation
|
34,335
|
-
|
|
|
195,050
|
133,688
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| At the end of the period |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
| As at 1 January 2025 | Amounts advanced | Amounts repaid | Amounts written off | As at 31 December 2025 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mr Damian Carr |
|
|
|
- |
|
| Mr Michael Lane |
|
|
|
- |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|
| Final dividend paid | - |
|
|
| 250,000 | 600,000 | ||