Expenses related to depreciation, amortization, and impairment of assets
531,000 GBP2024-01-01 ~ 2024-12-31
47,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
02024-01-01 ~ 2024-12-31
02023-01-01 ~ 2023-12-31
Turnover/Revenue
12,896,000 GBP2024-01-01 ~ 2024-12-31
17,339,000 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-9,977,000 GBP2024-01-01 ~ 2024-12-31
-13,497,000 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,919,000 GBP2024-01-01 ~ 2024-12-31
3,842,000 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-4,402,000 GBP2024-01-01 ~ 2024-12-31
-3,945,000 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-940,000 GBP2024-01-01 ~ 2024-12-31
-808,000 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,423,000 GBP2024-01-01 ~ 2024-12-31
-911,000 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
26,000 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,318,000 GBP2024-01-01 ~ 2024-12-31
-803,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,585,000 GBP2024-01-01 ~ 2024-12-31
-889,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-3,009,000 GBP2024-01-01 ~ 2024-12-31
-1,586,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
68,000 GBP2024-12-31
41,000 GBP2023-12-31
Property, Plant & Equipment
199,000 GBP2024-12-31
174,000 GBP2023-12-31
Fixed Assets
267,000 GBP2024-12-31
215,000 GBP2023-12-31
Total Inventories
1,519,000 GBP2024-12-31
1,738,000 GBP2023-12-31
Debtors
Non-current
314,000 GBP2024-12-31
301,000 GBP2023-12-31
Current
4,737,000 GBP2024-12-31
4,824,000 GBP2023-12-31
Cash at bank and in hand
1,324,000 GBP2024-12-31
940,000 GBP2023-12-31
Current Assets
7,894,000 GBP2024-12-31
7,803,000 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,249,000 GBP2024-12-31
-8,216,000 GBP2023-12-31
Net Current Assets/Liabilities
645,000 GBP2024-12-31
-413,000 GBP2023-12-31
Total Assets Less Current Liabilities
912,000 GBP2024-12-31
-198,000 GBP2023-12-31
Net Assets/Liabilities
2,418,000 GBP2024-12-31
1,427,000 GBP2023-12-31
Equity
Called up share capital
8,000,000 GBP2024-12-31
4,000,000 GBP2023-12-31
1,000,000 GBP2023-01-01
Retained earnings (accumulated losses)
-5,582,000 GBP2024-12-31
-2,573,000 GBP2023-12-31
-987,000 GBP2023-01-01
Equity
2,418,000 GBP2024-12-31
1,427,000 GBP2023-12-31
13,000 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,585,000 GBP2024-01-01 ~ 2024-12-31
-889,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,009,000 GBP2024-01-01 ~ 2024-12-31
-1,586,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
4,000,000 GBP2024-01-01 ~ 2024-12-31
3,000,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
4,000,000 GBP2024-01-01 ~ 2024-12-31
3,000,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
4,000,000 GBP2024-01-01 ~ 2024-12-31
3,000,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
4,000,000 GBP2024-01-01 ~ 2024-12-31
3,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
88,000 GBP2024-01-01 ~ 2024-12-31
63,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
34,000 GBP2024-01-01 ~ 2024-12-31
31,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,230,000 GBP2024-01-01 ~ 2024-12-31
4,861,000 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
627,000 GBP2024-01-01 ~ 2024-12-31
577,000 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,233,000 GBP2024-01-01 ~ 2024-12-31
5,785,000 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
169,000 GBP2024-01-01 ~ 2024-12-31
160,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-580,000 GBP2024-01-01 ~ 2024-12-31
-201,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
113,000 GBP2024-12-31
47,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
494,000 GBP2024-12-31
440,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
739,000 GBP2024-12-31
685,000 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-60,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-60,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
266,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
511,000 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
88,000 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
88,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-59,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-59,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
295,000 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
540,000 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
199,000 GBP2024-12-31
174,000 GBP2023-12-31
Raw materials and consumables
304,000 GBP2024-12-31
805,000 GBP2023-12-31
Value of work in progress
1,215,000 GBP2024-12-31
933,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,319,000 GBP2024-12-31
2,006,000 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
35,000 GBP2024-12-31
227,000 GBP2023-12-31
Prepayments/Accrued Income
Current
1,383,000 GBP2024-12-31
2,591,000 GBP2023-12-31
Cash and Cash Equivalents
1,324,000 GBP2024-12-31
940,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
481,000 GBP2024-12-31
635,000 GBP2023-12-31
Amounts owed to group undertakings
Current
4,314,000 GBP2024-12-31
4,970,000 GBP2023-12-31
Taxation/Social Security Payable
Current
476,000 GBP2024-12-31
848,000 GBP2023-12-31
Other Creditors
Current
103,000 GBP2024-12-31
143,000 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,875,000 GBP2024-12-31
1,620,000 GBP2023-12-31
Creditors
Current
7,249,000 GBP2024-12-31
8,216,000 GBP2023-12-31
Net Deferred Tax Liability/Asset
-204,000 GBP2024-12-31
85,000 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-289,000 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,000,000 shares2024-12-31
4,000,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
243,000 GBP2024-12-31
261,000 GBP2023-12-31
Between one and five year
363,000 GBP2024-12-31
510,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
606,000 GBP2024-12-31
771,000 GBP2023-12-31