Cost of Sales
-4,819,326 GBP2024-01-01 ~ 2024-12-31
-5,219,738 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-932,704 GBP2024-01-01 ~ 2024-12-31
-1,013,719 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,094,864 GBP2024-01-01 ~ 2024-12-31
-741,772 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,958,806 GBP2024-01-01 ~ 2024-12-31
140,241 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-368,599 GBP2024-01-01 ~ 2024-12-31
89,449 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-3,327,405 GBP2024-01-01 ~ 2024-12-31
229,690 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-3,327,405 GBP2024-01-01 ~ 2024-12-31
229,690 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
714,394 GBP2024-12-31
795,482 GBP2023-12-31
Debtors
948,421 GBP2024-12-31
2,286,922 GBP2023-12-31
Cash at bank and in hand
4,559 GBP2024-12-31
13,230 GBP2023-12-31
Current Assets
7,157,098 GBP2024-12-31
9,684,462 GBP2023-12-31
Net Current Assets/Liabilities
-3,625,961 GBP2024-12-31
-326,319 GBP2023-12-31
Total Assets Less Current Liabilities
-2,911,567 GBP2024-12-31
469,163 GBP2023-12-31
Net Assets/Liabilities
-2,918,209 GBP2024-12-31
409,196 GBP2023-12-31
Equity
Called up share capital
32,593 GBP2024-12-31
32,593 GBP2023-12-31
32,593 GBP2022-12-31
Capital redemption reserve
49,791 GBP2024-12-31
49,791 GBP2023-12-31
49,791 GBP2022-12-31
Retained earnings (accumulated losses)
-3,000,593 GBP2024-12-31
326,812 GBP2023-12-31
97,122 GBP2022-12-31
Equity
-2,918,209 GBP2024-12-31
409,196 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-3,327,405 GBP2024-01-01 ~ 2024-12-31
229,690 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
6,000 GBP2024-01-01 ~ 2024-12-31
6,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
552024-01-01 ~ 2024-12-31
562023-01-01 ~ 2023-12-31
Wages/Salaries
1,682,988 GBP2024-01-01 ~ 2024-12-31
1,643,769 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,337 GBP2024-01-01 ~ 2024-12-31
35,320 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,890,896 GBP2024-01-01 ~ 2024-12-31
1,827,758 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
87,015 GBP2024-01-01 ~ 2024-12-31
150,858 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
368,657 GBP2024-01-01 ~ 2024-12-31
-88,064 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
293,005 GBP2024-12-31
264,495 GBP2023-12-31
Plant and equipment
1,177,083 GBP2024-12-31
1,224,580 GBP2023-12-31
Motor vehicles
4,650 GBP2024-12-31
4,650 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,474,738 GBP2024-12-31
1,493,725 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-64,067 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-64,067 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
224,308 GBP2024-12-31
218,944 GBP2023-12-31
Plant and equipment
531,386 GBP2024-12-31
474,649 GBP2023-12-31
Motor vehicles
4,650 GBP2024-12-31
4,650 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
760,344 GBP2024-12-31
698,243 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
5,364 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
78,359 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
83,723 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-21,622 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-21,622 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
68,697 GBP2024-12-31
45,551 GBP2023-12-31
Plant and equipment
645,697 GBP2024-12-31
749,931 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
6,204,118 GBP2024-12-31
7,384,310 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
290,443 GBP2024-12-31
1,297,216 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
529,699 GBP2024-12-31
546,681 GBP2023-12-31
Prepayments/Accrued Income
Current
128,279 GBP2024-12-31
74,426 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
0 GBP2024-12-31
368,599 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
948,421 GBP2024-12-31
2,286,922 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
47,695 GBP2024-12-31
0 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
53,349 GBP2024-12-31
56,076 GBP2023-12-31
Trade Creditors/Trade Payables
Current
242,151 GBP2024-12-31
303,850 GBP2023-12-31
Amounts owed to group undertakings
Current
7,480,375 GBP2024-12-31
5,786,522 GBP2023-12-31
Corporation Tax Payable
Current
13 GBP2024-12-31
13 GBP2023-12-31
Other Taxation & Social Security Payable
Current
36,473 GBP2024-12-31
46,424 GBP2023-12-31
Other Creditors
Current
2,809,818 GBP2024-12-31
3,612,193 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
113,185 GBP2024-12-31
205,703 GBP2023-12-31
Creditors
Current
10,783,059 GBP2024-12-31
10,010,781 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
6,642 GBP2024-12-31
59,967 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
53,349 GBP2024-12-31
56,076 GBP2023-12-31
Minimum gross finance lease payments owing
59,991 GBP2024-12-31
116,043 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
144,000 GBP2024-12-31
144,000 GBP2023-12-31