Average Number of Employees
1682024-01-01 ~ 2024-12-31
1722023-01-01 ~ 2023-12-31
Turnover/Revenue
18,103,867 GBP2024-01-01 ~ 2024-12-31
19,353,153 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,613,119 GBP2024-01-01 ~ 2024-12-31
-15,590,141 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,490,748 GBP2024-01-01 ~ 2024-12-31
3,763,012 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,540,581 GBP2024-01-01 ~ 2024-12-31
-5,582,852 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,848,674 GBP2024-01-01 ~ 2024-12-31
-538,367 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
88,046 GBP2024-01-01 ~ 2024-12-31
233,703 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,852,620 GBP2024-01-01 ~ 2024-12-31
-365,864 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,852,620 GBP2024-01-01 ~ 2024-12-31
-365,864 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
71,061 GBP2024-12-31
170,974 GBP2023-12-31
Property, Plant & Equipment
2,703,746 GBP2024-12-31
3,053,757 GBP2023-12-31
Fixed Assets - Investments
371,719 GBP2024-12-31
371,819 GBP2023-12-31
Fixed Assets
3,146,526 GBP2024-12-31
3,596,550 GBP2023-12-31
Total Inventories
1,298,173 GBP2024-12-31
1,057,291 GBP2023-12-31
Debtors
Non-current
204,887 GBP2024-12-31
2,587,462 GBP2023-12-31
Current
3,580,072 GBP2024-12-31
2,531,886 GBP2023-12-31
Cash at bank and in hand
356,119 GBP2024-12-31
166,806 GBP2023-12-31
Current Assets
5,439,251 GBP2024-12-31
6,343,445 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,693,496 GBP2024-12-31
-7,117,197 GBP2023-12-31
Net Current Assets/Liabilities
-1,254,245 GBP2024-12-31
-773,752 GBP2023-12-31
Total Assets Less Current Liabilities
1,892,281 GBP2024-12-31
2,822,798 GBP2023-12-31
Net Assets/Liabilities
-90,855 GBP2024-12-31
1,761,765 GBP2023-12-31
Equity
Called up share capital
7,634 GBP2024-12-31
7,634 GBP2023-12-31
7,634 GBP2023-01-01
Share premium
3,447,906 GBP2024-12-31
3,447,906 GBP2023-12-31
3,447,906 GBP2023-01-01
Retained earnings (accumulated losses)
-3,546,395 GBP2024-12-31
-1,693,775 GBP2023-12-31
-1,327,911 GBP2023-01-01
Equity
-90,855 GBP2024-12-31
1,761,765 GBP2023-12-31
2,127,629 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,852,620 GBP2024-01-01 ~ 2024-12-31
-365,864 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
49,700 GBP2024-01-01 ~ 2024-12-31
65,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,637,577 GBP2024-01-01 ~ 2024-12-31
4,443,594 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
441,970 GBP2024-01-01 ~ 2024-12-31
435,471 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,177,466 GBP2024-01-01 ~ 2024-12-31
4,982,824 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
202,925 GBP2024-01-01 ~ 2024-12-31
241,231 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
378,885 GBP2024-12-31
360,397 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
307,824 GBP2024-12-31
189,423 GBP2023-12-31
Intangible Assets
Development expenditure
71,061 GBP2024-12-31
170,974 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
453,921 GBP2024-12-31
457,171 GBP2023-12-31
Furniture and fittings
2,258,482 GBP2024-12-31
2,255,771 GBP2023-12-31
Computers
160,628 GBP2024-12-31
160,436 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,993,174 GBP2024-12-31
6,993,521 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-3,250 GBP2024-01-01 ~ 2024-12-31
Computers
-640 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-3,890 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
351,696 GBP2023-12-31
Furniture and fittings
2,100,593 GBP2023-12-31
Computers
133,430 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,939,764 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
35,204 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
59,516 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
350,945 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-813 GBP2024-01-01 ~ 2024-12-31
Computers
-468 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,281 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
386,087 GBP2024-12-31
Furniture and fittings
2,160,109 GBP2024-12-31
Computers
144,666 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,289,428 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
67,834 GBP2024-12-31
105,475 GBP2023-12-31
Furniture and fittings
98,373 GBP2024-12-31
155,178 GBP2023-12-31
Computers
15,962 GBP2024-12-31
27,006 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
65,515 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
98,713 GBP2023-12-31
Investments in Subsidiaries
335,975 GBP2024-12-31
336,075 GBP2023-12-31
Finished Goods/Goods for Resale
1,298,173 GBP2024-12-31
1,057,291 GBP2023-12-31
Other Debtors
Non-current
204,887 GBP2024-12-31
204,887 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
799,170 GBP2024-12-31
972,164 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,121,724 GBP2024-12-31
703,161 GBP2023-12-31
Other Debtors
Current
32,932 GBP2024-12-31
35,414 GBP2023-12-31
Prepayments/Accrued Income
Current
626,246 GBP2024-12-31
821,147 GBP2023-12-31
Bank Borrowings
Current
349,331 GBP2024-12-31
349,397 GBP2023-12-31
Other Remaining Borrowings
Current
1,248,262 GBP2024-12-31
450,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,327,537 GBP2024-12-31
2,856,383 GBP2023-12-31
Amounts owed to group undertakings
Current
68,645 GBP2024-12-31
888,544 GBP2023-12-31
Taxation/Social Security Payable
Current
202,258 GBP2024-12-31
527,636 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
29,832 GBP2024-12-31
77,168 GBP2023-12-31
Other Creditors
Current
906,598 GBP2024-12-31
202,846 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
561,033 GBP2024-12-31
1,765,223 GBP2023-12-31
Creditors
Current
6,693,496 GBP2024-12-31
7,117,197 GBP2023-12-31
Other Remaining Borrowings
Non-current
500,000 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
47,538 GBP2024-12-31
71,273 GBP2023-12-31
Other Creditors
Non-current
-26,940 GBP2023-12-31
Creditors
Non-current
1,983,136 GBP2024-12-31
1,061,033 GBP2023-12-31
Minimum gross finance lease payments owing
71,272 GBP2024-12-31
176,221 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,634 shares2024-12-31
7,634 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
1,798,269 GBP2024-12-31
1,690,501 GBP2023-12-31
Between one and five year
7,922,142 GBP2024-12-31
7,711,004 GBP2023-12-31
More than five year
14,197,846 GBP2024-12-31
16,206,937 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
23,918,257 GBP2024-12-31
25,608,442 GBP2023-12-31