Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
8,906,555 GBP2024-01-01 ~ 2024-12-31
10,233,002 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
4,448,738 GBP2024-01-01 ~ 2024-12-31
5,502,252 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,457,817 GBP2024-01-01 ~ 2024-12-31
4,730,750 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
438,347 GBP2024-01-01 ~ 2024-12-31
380,152 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,548,526 GBP2024-01-01 ~ 2024-12-31
3,962,348 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
470,944 GBP2024-01-01 ~ 2024-12-31
388,250 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,590,218 GBP2024-01-01 ~ 2024-12-31
2,846 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,315,735 GBP2024-01-01 ~ 2024-12-31
576,588 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,315,735 GBP2024-01-01 ~ 2024-12-31
576,588 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,315,735 GBP2024-01-01 ~ 2024-12-31
576,588 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
158,523 GBP2024-12-31
112,038 GBP2023-12-31
Total Inventories
3,099,798 GBP2024-12-31
3,753,901 GBP2023-12-31
Debtors
1,456,102 GBP2024-12-31
1,809,002 GBP2023-12-31
Cash at bank and in hand
149,777 GBP2024-12-31
156,769 GBP2023-12-31
Current Assets
4,705,677 GBP2024-12-31
5,719,672 GBP2023-12-31
Creditors
Current
2,820,305 GBP2024-12-31
3,384,476 GBP2023-12-31
Net Current Assets/Liabilities
1,885,372 GBP2024-12-31
2,335,196 GBP2023-12-31
Total Assets Less Current Liabilities
2,043,895 GBP2024-12-31
2,447,234 GBP2023-12-31
Creditors
Non-current
18,650,307 GBP2024-12-31
18,754,409 GBP2023-12-31
Net Assets/Liabilities
-16,606,412 GBP2024-12-31
-16,307,175 GBP2023-12-31
Equity
Called up share capital
5,084,956 GBP2024-12-31
5,084,956 GBP2023-12-31
5,084,956 GBP2022-12-31
Capital redemption reserve
65,044 GBP2024-12-31
65,044 GBP2023-12-31
65,044 GBP2022-12-31
Retained earnings (accumulated losses)
-27,888,566 GBP2024-12-31
-27,688,636 GBP2023-12-31
-28,265,224 GBP2022-12-31
Equity
-16,606,412 GBP2024-12-31
-16,307,175 GBP2023-12-31
-17,999,568 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,315,735 GBP2024-01-01 ~ 2024-12-31
576,588 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,135,178 GBP2024-01-01 ~ 2024-12-31
1,758,928 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
107,291 GBP2024-01-01 ~ 2024-12-31
167,402 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
47,088 GBP2024-01-01 ~ 2024-12-31
79,891 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,289,557 GBP2024-01-01 ~ 2024-12-31
2,006,221 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
372024-01-01 ~ 2024-12-31
572023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
57,467 GBP2024-01-01 ~ 2024-12-31
47,450 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
29,668 GBP2024-01-01 ~ 2024-12-31
24,918 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
108,307 GBP2024-12-31
108,307 GBP2023-12-31
Plant and equipment
1,326,676 GBP2024-12-31
1,274,895 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,434,983 GBP2024-12-31
1,383,202 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-52,919 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-52,919 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
108,307 GBP2024-12-31
108,307 GBP2023-12-31
Plant and equipment
1,168,153 GBP2024-12-31
1,162,857 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,276,460 GBP2024-12-31
1,271,164 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
57,467 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
57,467 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-52,171 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-52,171 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
158,523 GBP2024-12-31
112,038 GBP2023-12-31
Merchandise
3,031,785 GBP2024-12-31
3,656,846 GBP2023-12-31
Raw Materials
68,013 GBP2024-12-31
97,055 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
726,013 GBP2024-12-31
824,687 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
44,375 GBP2024-12-31
44,539 GBP2023-12-31
Other Debtors
Current
452,107 GBP2024-12-31
743,517 GBP2023-12-31
Prepayments/Accrued Income
Current
233,607 GBP2024-12-31
196,259 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,456,102 GBP2024-12-31
1,809,002 GBP2023-12-31
Trade Creditors/Trade Payables
Current
444,467 GBP2024-12-31
1,551,987 GBP2023-12-31
Amounts owed to group undertakings
Current
1,489,613 GBP2024-12-31
1,064,629 GBP2023-12-31
Other Taxation & Social Security Payable
Current
41,746 GBP2024-12-31
40,262 GBP2023-12-31
Other Creditors
Current
8,473 GBP2024-12-31
9,947 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
520,619 GBP2024-12-31
419,415 GBP2023-12-31
Amounts owed to group undertakings
Non-current
18,650,307 GBP2024-12-31
18,754,409 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,084,956 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,315,735 GBP2024-01-01 ~ 2024-12-31