Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
24,444,816 GBP2024-01-01 ~ 2024-12-31
22,900,395 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-22,509,843 GBP2024-01-01 ~ 2024-12-31
-20,809,695 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,934,973 GBP2024-01-01 ~ 2024-12-31
2,090,700 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,327,886 GBP2024-01-01 ~ 2024-12-31
-1,349,522 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
632,431 GBP2024-01-01 ~ 2024-12-31
761,374 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,472 GBP2024-01-01 ~ 2024-12-31
2,090 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
520,474 GBP2024-01-01 ~ 2024-12-31
739,464 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
366,660 GBP2024-01-01 ~ 2024-12-31
558,932 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
722,125 GBP2024-12-31
651,405 GBP2023-12-31
502,033 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-295,940 GBP2024-01-01 ~ 2024-12-31
-409,560 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
56,174 GBP2023-12-31
Total Inventories
2,582,421 GBP2024-12-31
2,191,393 GBP2023-12-31
Debtors
1,193,154 GBP2024-12-31
612,081 GBP2023-12-31
Cash at bank and in hand
1,072,220 GBP2024-12-31
1,069,572 GBP2023-12-31
Current Assets
4,847,795 GBP2024-12-31
3,873,046 GBP2023-12-31
Net Current Assets/Liabilities
927,102 GBP2024-12-31
800,208 GBP2023-12-31
Total Assets Less Current Liabilities
927,102 GBP2024-12-31
856,382 GBP2023-12-31
Equity
Called up share capital
3,436 GBP2024-12-31
3,436 GBP2023-12-31
Share premium
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Capital redemption reserve
1,541 GBP2024-12-31
1,541 GBP2023-12-31
Equity
927,102 GBP2024-12-31
856,382 GBP2023-12-31
Wages/Salaries
1,779,904 GBP2024-01-01 ~ 2024-12-31
1,637,657 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
118,828 GBP2024-01-01 ~ 2024-12-31
135,376 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,234 GBP2024-01-01 ~ 2024-12-31
28,592 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,931,966 GBP2024-01-01 ~ 2024-12-31
1,801,625 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
562024-01-01 ~ 2024-12-31
552023-01-01 ~ 2023-12-31
Director Remuneration
9,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
64,424 GBP2024-01-01 ~ 2024-12-31
28,089 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,950 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
153,814 GBP2024-01-01 ~ 2024-12-31
180,532 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
130,119 GBP2024-01-01 ~ 2024-12-31
184,866 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
414,075 GBP2023-12-31
Improvements to leasehold property
36,972 GBP2024-12-31
36,972 GBP2023-12-31
Plant and equipment
211,539 GBP2024-12-31
203,289 GBP2023-12-31
Furniture and fittings
201,849 GBP2024-12-31
201,849 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
864,435 GBP2024-12-31
856,185 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
36,972 GBP2024-12-31
36,972 GBP2023-12-31
Plant and equipment
211,539 GBP2024-12-31
167,681 GBP2023-12-31
Furniture and fittings
201,849 GBP2024-12-31
181,283 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
864,435 GBP2024-12-31
800,011 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
43,858 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
20,566 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
64,424 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
35,608 GBP2023-12-31
Furniture and fittings
20,566 GBP2023-12-31
Finished Goods
2,582,421 GBP2024-12-31
2,191,393 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
215,149 GBP2024-12-31
427,464 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
751,036 GBP2024-12-31
Other Debtors
Current
119,027 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
24,805 GBP2024-12-31
24,805 GBP2023-12-31
Prepayments
Current
10,066 GBP2024-12-31
13,364 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,193,154 GBP2024-12-31
Amounts falling due within one year, Current
612,081 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,244,244 GBP2024-12-31
1,196,974 GBP2023-12-31
Amounts owed to group undertakings
Current
998,436 GBP2024-12-31
959,297 GBP2023-12-31
Corporation Tax Payable
Current
162,814 GBP2024-12-31
180,532 GBP2023-12-31
Other Taxation & Social Security Payable
Current
48,876 GBP2024-12-31
50,545 GBP2023-12-31
Other Creditors
Current
15,576 GBP2024-12-31
15,369 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
405,268 GBP2024-12-31
667,824 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
145,134 GBP2024-12-31
145,134 GBP2023-12-31
Between one and five year
225,450 GBP2024-12-31
225,450 GBP2023-12-31
All periods
370,584 GBP2024-12-31
370,584 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,436 shares2024-12-31