Administrative Expenses
-1,914,935 GBP2024-01-01 ~ 2025-03-31
-1,673,009 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-01-01 ~ 2025-03-31
15,972 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,006,388 GBP2024-01-01 ~ 2025-03-31
410,852 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,003,127 GBP2024-01-01 ~ 2025-03-31
317,088 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
38,333 GBP2025-03-31
41,728 GBP2023-12-31
Fixed Assets - Investments
1,203,285 GBP2025-03-31
1,203,285 GBP2023-12-31
Fixed Assets
1,241,618 GBP2025-03-31
1,245,013 GBP2023-12-31
Debtors
3,877,850 GBP2025-03-31
2,452,286 GBP2023-12-31
Cash at bank and in hand
1,134,170 GBP2025-03-31
2,550,041 GBP2023-12-31
Current Assets
8,412,911 GBP2025-03-31
8,925,982 GBP2023-12-31
Net Current Assets/Liabilities
7,409,461 GBP2025-03-31
8,258,983 GBP2023-12-31
Total Assets Less Current Liabilities
8,651,079 GBP2025-03-31
9,503,996 GBP2023-12-31
Net Assets/Liabilities
8,513,679 GBP2025-03-31
9,366,596 GBP2023-12-31
Equity
Called up share capital
22 GBP2025-03-31
22 GBP2023-12-31
22 GBP2022-12-31
Retained earnings (accumulated losses)
8,513,657 GBP2025-03-31
9,363,313 GBP2023-12-31
8,952,461 GBP2022-12-31
Equity
8,513,679 GBP2025-03-31
9,366,596 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,006,388 GBP2024-01-01 ~ 2025-03-31
410,852 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,856,044 GBP2024-01-01 ~ 2025-03-31
Average Number of Employees
152024-01-01 ~ 2025-03-31
162023-01-01 ~ 2023-12-31
Wages/Salaries
790,965 GBP2024-01-01 ~ 2025-03-31
672,312 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,605 GBP2024-01-01 ~ 2025-03-31
63,452 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
883,628 GBP2024-01-01 ~ 2025-03-31
801,357 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
288,269 GBP2024-01-01 ~ 2025-03-31
201,335 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
12,939 GBP2024-01-01 ~ 2025-03-31
-19,049 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,351,035 GBP2024-01-01 ~ 2025-03-31
522,758 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
170,706 GBP2025-03-31
170,706 GBP2023-12-31
Furniture and fittings
18,685 GBP2025-03-31
9,706 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
189,391 GBP2025-03-31
180,412 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
144,770 GBP2025-03-31
138,684 GBP2023-12-31
Furniture and fittings
6,288 GBP2025-03-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
151,058 GBP2025-03-31
138,684 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
6,086 GBP2024-01-01 ~ 2025-03-31
Furniture and fittings
6,288 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
12,374 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
25,936 GBP2025-03-31
32,022 GBP2023-12-31
Furniture and fittings
12,397 GBP2025-03-31
9,706 GBP2023-12-31
Finished Goods/Goods for Resale
1,908,749 GBP2025-03-31
2,256,435 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,288,861 GBP2025-03-31
874,387 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,560,646 GBP2025-03-31
1,533,474 GBP2023-12-31
Other Debtors
Current
237 GBP2025-03-31
27 GBP2023-12-31
Prepayments/Accrued Income
Current
28,106 GBP2025-03-31
40,050 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
2,224 GBP2025-03-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
159,973 GBP2025-03-31
151,252 GBP2023-12-31
Amounts owed to group undertakings
Current
240,951 GBP2025-03-31
0 GBP2023-12-31
Corporation Tax Payable
Current
249,446 GBP2025-03-31
66,330 GBP2023-12-31
Other Taxation & Social Security Payable
Current
244,787 GBP2025-03-31
208,084 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
106,069 GBP2025-03-31
241,333 GBP2023-12-31
Creditors
Current
1,003,450 GBP2025-03-31
666,999 GBP2023-12-31
Bank Overdrafts
2,224 GBP2025-03-31
-2,224 GBP2025-03-31
0 GBP2023-12-31
Total Borrowings
Current
2,224 GBP2025-03-31
0 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,160,516 shares2025-03-31
2,160,516 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
154,559 GBP2025-03-31
Between two and five year
341,879 GBP2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
496,438 GBP2025-03-31