Average Number of Employees
762024-01-01 ~ 2024-12-31
842023-01-01 ~ 2023-12-31
Turnover/Revenue
14,690,455 GBP2024-01-01 ~ 2024-12-31
13,552,037 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,527,549 GBP2024-01-01 ~ 2024-12-31
-10,736,121 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,162,906 GBP2024-01-01 ~ 2024-12-31
2,815,916 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-623,164 GBP2024-01-01 ~ 2024-12-31
-601,787 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,640,350 GBP2024-01-01 ~ 2024-12-31
-3,430,580 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
101,373 GBP2024-01-01 ~ 2024-12-31
-16,064 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
19,499 GBP2024-01-01 ~ 2024-12-31
13,456 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
120,872 GBP2024-01-01 ~ 2024-12-31
-2,608 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
150,263 GBP2024-01-01 ~ 2024-12-31
13,568 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
619,355 GBP2024-12-31
846,234 GBP2023-12-31
Total Inventories
2,275,145 GBP2024-12-31
2,008,281 GBP2023-12-31
Debtors
Current
4,669,786 GBP2024-12-31
3,729,177 GBP2023-12-31
Cash at bank and in hand
953,402 GBP2024-12-31
1,160,946 GBP2023-12-31
Current Assets
7,898,333 GBP2024-12-31
6,898,404 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,001,625 GBP2024-12-31
Net Current Assets/Liabilities
896,708 GBP2024-12-31
524,569 GBP2023-12-31
Total Assets Less Current Liabilities
1,516,063 GBP2024-12-31
1,370,803 GBP2023-12-31
Net Assets/Liabilities
654,781 GBP2024-12-31
504,518 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2023-01-01
Retained earnings (accumulated losses)
644,781 GBP2024-12-31
494,518 GBP2023-12-31
480,950 GBP2023-01-01
Equity
654,781 GBP2024-12-31
504,518 GBP2023-12-31
490,950 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
150,263 GBP2024-01-01 ~ 2024-12-31
13,568 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
150,263 GBP2024-01-01 ~ 2024-12-31
13,568 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
150,263 GBP2024-01-01 ~ 2024-12-31
13,568 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,073,741 GBP2024-01-01 ~ 2024-12-31
3,198,413 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
369,990 GBP2024-01-01 ~ 2024-12-31
401,528 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,563,444 GBP2024-01-01 ~ 2024-12-31
3,790,700 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-29,391 GBP2024-01-01 ~ 2024-12-31
-16,176 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
30,218 GBP2024-01-01 ~ 2024-12-31
-613 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,205,252 GBP2024-12-31
1,205,252 GBP2023-12-31
Plant and equipment
78,389 GBP2024-12-31
119,866 GBP2023-12-31
Furniture and fittings
246,947 GBP2024-12-31
244,229 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,411,423 GBP2024-12-31
2,427,429 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-73,313 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-38,817 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-112,130 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
68,514 GBP2023-12-31
Furniture and fittings
155,526 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,581,195 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
41,036 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
323,003 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-73,313 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-38,817 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-112,130 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
36,237 GBP2024-12-31
Furniture and fittings
173,130 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,792,068 GBP2024-12-31
Property, Plant & Equipment
Buildings
417,215 GBP2024-12-31
458,856 GBP2023-12-31
Plant and equipment
42,152 GBP2024-12-31
51,352 GBP2023-12-31
Furniture and fittings
73,817 GBP2024-12-31
88,703 GBP2023-12-31
Finished Goods/Goods for Resale
2,275,145 GBP2024-12-31
2,008,281 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,096,634 GBP2024-12-31
3,218,298 GBP2023-12-31
Other Debtors
Current
3,659 GBP2024-12-31
3,659 GBP2023-12-31
Prepayments/Accrued Income
Current
569,493 GBP2024-12-31
507,220 GBP2023-12-31
Trade Creditors/Trade Payables
Current
673,057 GBP2024-12-31
784,531 GBP2023-12-31
Amounts owed to group undertakings
Current
5,157,147 GBP2024-12-31
4,412,010 GBP2023-12-31
Corporation Tax Payable
Current
242 GBP2024-12-31
242 GBP2023-12-31
Taxation/Social Security Payable
Current
286,362 GBP2024-12-31
350,471 GBP2023-12-31
Other Creditors
Current
475,307 GBP2024-12-31
418,738 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
409,510 GBP2024-12-31
407,843 GBP2023-12-31
Creditors
Current
7,001,625 GBP2024-12-31
6,373,835 GBP2023-12-31
Net Deferred Tax Liability/Asset
-37,220 GBP2024-12-31
-66,611 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
29,391 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-37,220 GBP2024-12-31
-66,611 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
10,000 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
174,513 GBP2024-12-31
209,416 GBP2023-12-31
Between one and five year
191,964 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
174,513 GBP2024-12-31
401,380 GBP2023-12-31