Average Number of Employees
302024-01-01 ~ 2024-12-31
252023-01-01 ~ 2023-12-31
Turnover/Revenue
7,602,892 GBP2024-01-01 ~ 2024-12-31
8,443,820 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,501,306 GBP2024-01-01 ~ 2024-12-31
-6,201,549 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,101,586 GBP2024-01-01 ~ 2024-12-31
2,242,271 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,990,653 GBP2024-01-01 ~ 2024-12-31
-1,655,387 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
110,933 GBP2024-01-01 ~ 2024-12-31
586,884 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
145,237 GBP2024-01-01 ~ 2024-12-31
106,334 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
254,899 GBP2024-01-01 ~ 2024-12-31
928,790 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
191,175 GBP2024-01-01 ~ 2024-12-31
755,395 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
16,185 GBP2024-12-31
19,944 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
16,186 GBP2024-12-31
19,945 GBP2023-12-31
Total Inventories
1,087,461 GBP2024-12-31
1,324,455 GBP2023-12-31
Debtors
Current
4,317,056 GBP2024-12-31
3,926,136 GBP2023-12-31
Cash at bank and in hand
203,140 GBP2024-12-31
214,576 GBP2023-12-31
Current Assets
5,607,657 GBP2024-12-31
5,465,167 GBP2023-12-31
Net Current Assets/Liabilities
4,559,111 GBP2024-12-31
4,364,177 GBP2023-12-31
Total Assets Less Current Liabilities
4,575,297 GBP2024-12-31
4,384,122 GBP2023-12-31
Net Assets/Liabilities
4,562,630 GBP2024-12-31
4,371,455 GBP2023-12-31
Equity
Called up share capital
350,000 GBP2024-12-31
350,000 GBP2023-12-31
350,000 GBP2023-01-01
Retained earnings (accumulated losses)
4,212,630 GBP2024-12-31
4,021,455 GBP2023-12-31
3,266,060 GBP2023-01-01
Equity
4,562,630 GBP2024-12-31
4,371,455 GBP2023-12-31
3,616,060 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
191,175 GBP2024-01-01 ~ 2024-12-31
755,395 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,350 GBP2024-01-01 ~ 2024-12-31
13,800 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,557,716 GBP2024-01-01 ~ 2024-12-31
2,191,967 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,557,716 GBP2024-01-01 ~ 2024-12-31
2,191,967 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
5,421 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
4,932 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
63,724 GBP2024-01-01 ~ 2024-12-31
218,266 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
49,319 GBP2024-12-31
49,319 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
49,319 GBP2024-12-31
49,319 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
87,643 GBP2024-12-31
87,643 GBP2023-12-31
Motor vehicles
30,665 GBP2024-12-31
36,915 GBP2023-12-31
Office equipment
125,354 GBP2024-12-31
127,690 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
300,025 GBP2024-12-31
308,611 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-6,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-17,239 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
87,171 GBP2023-12-31
Motor vehicles
30,870 GBP2023-12-31
Office equipment
123,933 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
288,667 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
472 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
4,020 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
5,016 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
12,412 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-6,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-17,239 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
87,643 GBP2024-12-31
Motor vehicles
28,640 GBP2024-12-31
Office equipment
117,960 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
283,840 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
2,025 GBP2024-12-31
6,045 GBP2023-12-31
Office equipment
7,394 GBP2024-12-31
3,757 GBP2023-12-31
Plant and equipment
472 GBP2023-12-31
Value of work in progress
89,754 GBP2024-12-31
156,011 GBP2023-12-31
Finished Goods/Goods for Resale
997,707 GBP2024-12-31
1,168,444 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,467,355 GBP2024-12-31
1,238,915 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,650,000 GBP2024-12-31
2,615,260 GBP2023-12-31
Other Debtors
Current
87,962 GBP2024-12-31
11,013 GBP2023-12-31
Prepayments/Accrued Income
Current
111,739 GBP2024-12-31
60,948 GBP2023-12-31
Cash and Cash Equivalents
203,140 GBP2024-12-31
214,576 GBP2023-12-31
Trade Creditors/Trade Payables
Current
403,508 GBP2024-12-31
511,649 GBP2023-12-31
Corporation Tax Payable
Current
69,689 GBP2023-12-31
Taxation/Social Security Payable
Current
61,194 GBP2024-12-31
32,037 GBP2023-12-31
Other Creditors
Current
2,942 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
583,844 GBP2024-12-31
484,673 GBP2023-12-31
Creditors
Current
1,048,546 GBP2024-12-31
1,100,990 GBP2023-12-31
Net Deferred Tax Liability/Asset
-12,667 GBP2024-12-31
-12,667 GBP2023-12-31
-7,064 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-5,603 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-12,667 GBP2024-12-31
-12,667 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
350,000 shares2024-12-31
350,000 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
92,766 GBP2024-12-31
62,787 GBP2023-12-31
Between one and five year
118,571 GBP2024-12-31
94,312 GBP2023-12-31
More than five year
5,440 GBP2024-12-31
27,200 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
216,777 GBP2024-12-31
184,299 GBP2023-12-31