Average Number of Employees
282024-01-01 ~ 2024-12-31
272023-01-01 ~ 2023-12-31
Turnover/Revenue
39,972,046 GBP2024-01-01 ~ 2024-12-31
41,632,938 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-32,829,185 GBP2024-01-01 ~ 2024-12-31
-34,359,399 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,142,861 GBP2024-01-01 ~ 2024-12-31
7,273,539 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,992,595 GBP2024-01-01 ~ 2024-12-31
-3,819,030 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,150,266 GBP2024-01-01 ~ 2024-12-31
3,454,509 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
258,452 GBP2024-01-01 ~ 2024-12-31
182,428 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,399,371 GBP2024-01-01 ~ 2024-12-31
3,624,580 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,440,145 GBP2024-01-01 ~ 2024-12-31
2,809,687 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,119,880 GBP2024-12-31
1,156,930 GBP2023-12-31
Total Inventories
996,171 GBP2024-12-31
3,950,589 GBP2023-12-31
Debtors
Non-current
292,959 GBP2024-12-31
306,152 GBP2023-12-31
Current
7,476,978 GBP2024-12-31
6,723,668 GBP2023-12-31
Cash at bank and in hand
6,719,115 GBP2024-12-31
3,294,988 GBP2023-12-31
Current Assets
15,485,223 GBP2024-12-31
14,275,397 GBP2023-12-31
Net Current Assets/Liabilities
8,975,937 GBP2024-12-31
7,050,429 GBP2023-12-31
Total Assets Less Current Liabilities
10,095,817 GBP2024-12-31
8,207,359 GBP2023-12-31
Net Assets/Liabilities
10,036,098 GBP2024-12-31
8,136,381 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2023-01-01
Retained earnings (accumulated losses)
9,936,098 GBP2024-12-31
8,036,381 GBP2023-12-31
7,204,118 GBP2023-01-01
Equity
10,036,098 GBP2024-12-31
8,136,381 GBP2023-12-31
7,304,118 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,440,145 GBP2024-01-01 ~ 2024-12-31
2,809,687 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,440,145 GBP2024-01-01 ~ 2024-12-31
2,809,687 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,440,145 GBP2024-01-01 ~ 2024-12-31
2,809,687 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-540,428 GBP2024-01-01 ~ 2024-12-31
-1,977,424 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-540,428 GBP2024-01-01 ~ 2024-12-31
-1,977,424 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
32,250 GBP2024-01-01 ~ 2024-12-31
29,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,983,284 GBP2024-01-01 ~ 2024-12-31
2,000,713 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
209,793 GBP2024-01-01 ~ 2024-12-31
294,651 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,329,550 GBP2024-01-01 ~ 2024-12-31
2,452,148 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
742,328 GBP2024-01-01 ~ 2024-12-31
853,405 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,259 GBP2024-01-01 ~ 2024-12-31
44,578 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
849,806 GBP2024-01-01 ~ 2024-12-31
852,501 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
116,304 GBP2024-12-31
112,603 GBP2023-12-31
Computers
61,391 GBP2024-12-31
52,506 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,273,025 GBP2024-12-31
1,249,062 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
33,677 GBP2023-12-31
Computers
39,931 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
92,132 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
20,812 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
8,570 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
61,013 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
54,489 GBP2024-12-31
Computers
48,501 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
153,145 GBP2024-12-31
Property, Plant & Equipment
Office equipment
61,815 GBP2024-12-31
78,926 GBP2023-12-31
Computers
12,890 GBP2024-12-31
12,575 GBP2023-12-31
Raw materials and consumables
996,171 GBP2024-12-31
3,950,589 GBP2023-12-31
Other Debtors
Non-current
292,959 GBP2024-12-31
306,152 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,404,114 GBP2024-12-31
5,464,347 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,605,855 GBP2024-12-31
422,218 GBP2023-12-31
Other Debtors
Current
342,620 GBP2024-12-31
711,962 GBP2023-12-31
Prepayments/Accrued Income
Current
124,389 GBP2024-12-31
125,141 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,080,967 GBP2024-12-31
4,519,235 GBP2023-12-31
Amounts owed to group undertakings
Current
230,915 GBP2023-12-31
Corporation Tax Payable
Current
503,380 GBP2024-12-31
360,309 GBP2023-12-31
Taxation/Social Security Payable
Current
381,084 GBP2024-12-31
409,308 GBP2023-12-31
Other Creditors
Current
1,147,170 GBP2024-12-31
1,379,996 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
396,685 GBP2024-12-31
252,773 GBP2023-12-31
Creditors
Current
6,509,286 GBP2024-12-31
7,224,968 GBP2023-12-31
Net Deferred Tax Liability/Asset
-59,719 GBP2024-12-31
-70,978 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
11,259 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-59,719 GBP2024-12-31
-70,978 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
50,776 GBP2024-12-31
52,143 GBP2023-12-31
Between one and five year
55,421 GBP2024-12-31
82,200 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
106,197 GBP2024-12-31
134,343 GBP2023-12-31