J.W. FROEHLICH (U.K.) LIMITED - 2008-04-02
Distribution Costs
-1,789,446 GBP2024-01-01 ~ 2024-12-31
-1,053,905 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,354,500 GBP2024-01-01 ~ 2024-12-31
-2,174,284 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
666 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-25,245 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-8,055,668 GBP2024-01-01 ~ 2024-12-31
-1,699,948 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-37,649 GBP2024-01-01 ~ 2024-12-31
36,089 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-8,093,317 GBP2024-01-01 ~ 2024-12-31
-1,663,859 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-8,016,658 GBP2024-01-01 ~ 2024-12-31
-1,663,859 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
595,589 GBP2024-12-31
684,982 GBP2023-12-31
Property, Plant & Equipment
5,598,109 GBP2024-12-31
5,680,907 GBP2023-12-31
Fixed Assets
6,193,698 GBP2024-12-31
6,365,889 GBP2023-12-31
Debtors
11,219,474 GBP2024-12-31
14,133,572 GBP2023-12-31
Cash at bank and in hand
806,183 GBP2024-12-31
328,970 GBP2023-12-31
Current Assets
13,676,467 GBP2024-12-31
16,325,536 GBP2023-12-31
Net Current Assets/Liabilities
-2,446,790 GBP2024-12-31
1,291,760 GBP2023-12-31
Total Assets Less Current Liabilities
3,746,908 GBP2024-12-31
7,657,649 GBP2023-12-31
Net Assets/Liabilities
2,495,057 GBP2024-12-31
7,011,715 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Revaluation reserve
3,586,753 GBP2024-12-31
3,572,626 GBP2023-12-31
3,635,843 GBP2022-12-31
Other miscellaneous reserve
3,500,000 GBP2024-12-31
0 GBP2023-12-31
Retained earnings (accumulated losses)
-5,091,696 GBP2024-12-31
2,939,089 GBP2023-12-31
4,539,731 GBP2022-12-31
Equity
2,495,057 GBP2024-12-31
7,011,715 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-8,093,317 GBP2024-01-01 ~ 2024-12-31
-1,663,859 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
44,000 GBP2024-01-01 ~ 2024-12-31
39,800 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
822024-01-01 ~ 2024-12-31
752023-01-01 ~ 2023-12-31
Wages/Salaries
4,944,771 GBP2024-01-01 ~ 2024-12-31
4,036,939 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
274,721 GBP2024-01-01 ~ 2024-12-31
257,769 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,737,213 GBP2024-01-01 ~ 2024-12-31
4,746,257 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
543,027 GBP2024-01-01 ~ 2024-12-31
477,003 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
372,200 GBP2024-12-31
375,083 GBP2023-12-31
Development expenditure
839,058 GBP2024-12-31
839,058 GBP2023-12-31
Intangible Assets - Gross Cost
1,211,258 GBP2024-12-31
1,214,141 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
274,247 GBP2024-12-31
196,322 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
615,669 GBP2024-12-31
529,159 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
77,925 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
89,393 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
564,811 GBP2024-12-31
642,736 GBP2023-12-31
Intangible Assets
595,589 GBP2024-12-31
684,982 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
5,430,000 GBP2023-12-31
Plant and equipment
441,422 GBP2024-12-31
447,585 GBP2023-12-31
Furniture and fittings
738,312 GBP2024-12-31
739,582 GBP2023-12-31
Motor vehicles
7,750 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,617,484 GBP2024-12-31
6,617,167 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-6,163 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-2,600 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-8,763 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-26,727 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
5,430,000 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
Plant and equipment
389,330 GBP2024-12-31
372,562 GBP2023-12-31
Furniture and fittings
630,045 GBP2024-12-31
563,698 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,019,375 GBP2024-12-31
936,260 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,768 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
67,376 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
180,848 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-1,029 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,029 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
5,430,000 GBP2024-12-31
5,430,000 GBP2023-12-31
Plant and equipment
52,092 GBP2024-12-31
75,023 GBP2023-12-31
Furniture and fittings
108,267 GBP2024-12-31
175,884 GBP2023-12-31
Motor vehicles
7,750 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
1,462,405 GBP2024-12-31
1,651,154 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,846,302 GBP2024-12-31
8,371,358 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
139,967 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
31,100 GBP2024-12-31
1,120 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
1,840 GBP2023-12-31
Prepayments/Accrued Income
Current
96,997 GBP2024-12-31
322,763 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
11,219,474 GBP2024-12-31
14,133,572 GBP2023-12-31
Other Remaining Borrowings
Current
10,101,169 GBP2024-12-31
10,525,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,694,018 GBP2024-12-31
3,101,482 GBP2023-12-31
Amounts owed to group undertakings
Current
1,735,284 GBP2024-12-31
634,188 GBP2023-12-31
Other Taxation & Social Security Payable
Current
468,939 GBP2024-12-31
240,582 GBP2023-12-31
Other Creditors
Current
259,260 GBP2024-12-31
158,172 GBP2023-12-31
Creditors
Current
16,123,257 GBP2024-12-31
15,033,776 GBP2023-12-31
Total Borrowings
10,101,169 GBP2024-12-31
10,525,000 GBP2023-12-31
Current
10,101,169 GBP2024-12-31
10,525,000 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2024-12-31
500,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
57,769 GBP2024-12-31
Between two and five year
51,406 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
109,175 GBP2024-12-31