Net Deferred Tax Liability/Asset
-44,270 GBP2024-12-31
42,035 GBP2023-12-31
-31,563 GBP2023-01-01
Average Number of Employees
1212024-01-01 ~ 2024-12-31
1232023-01-01 ~ 2023-12-31
Profit/Loss
613,186 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
624,304 GBP2024-12-31
547,865 GBP2023-12-31
Fixed Assets - Investments
4,454,544 GBP2024-12-31
Fixed Assets
5,078,848 GBP2024-12-31
547,865 GBP2023-12-31
Total Inventories
5,945,015 GBP2024-12-31
5,517,354 GBP2023-12-31
Debtors
Current
4,743,721 GBP2024-12-31
5,507,203 GBP2023-12-31
Cash at bank and in hand
58,491 GBP2024-12-31
543,662 GBP2023-12-31
Current Assets
10,747,227 GBP2024-12-31
11,568,219 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,804,775 GBP2024-12-31
Net Current Assets/Liabilities
3,942,452 GBP2024-12-31
5,482,948 GBP2023-12-31
Total Assets Less Current Liabilities
9,021,300 GBP2024-12-31
6,030,813 GBP2023-12-31
Net Assets/Liabilities
6,267,829 GBP2024-12-31
5,676,185 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
Retained earnings (accumulated losses)
5,767,829 GBP2024-12-31
5,176,185 GBP2023-12-31
Equity
6,267,829 GBP2024-12-31
5,676,185 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
302024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Computers
202024-01-01 ~ 2024-12-31
Wages/Salaries
4,143,856 GBP2024-01-01 ~ 2024-12-31
4,045,615 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
422,675 GBP2024-01-01 ~ 2024-12-31
468,319 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,663,592 GBP2024-01-01 ~ 2024-12-31
4,600,162 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
152024-01-01 ~ 2024-12-31
152023-01-01 ~ 2023-12-31
Director Remuneration
299,565 GBP2024-01-01 ~ 2024-12-31
250,880 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
383,235 GBP2024-12-31
297,207 GBP2023-12-31
Motor vehicles
2,331 GBP2024-12-31
2,331 GBP2023-12-31
Computers
385,866 GBP2024-12-31
351,391 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,924,505 GBP2024-12-31
1,708,485 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
219,459 GBP2023-12-31
Motor vehicles
2,331 GBP2023-12-31
Computers
321,126 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,160,620 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
57,988 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
139,581 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
277,447 GBP2024-12-31
Motor vehicles
2,331 GBP2024-12-31
Computers
331,610 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,300,201 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
105,788 GBP2024-12-31
77,748 GBP2023-12-31
Computers
54,256 GBP2024-12-31
30,265 GBP2023-12-31
Finished Goods/Goods for Resale
5,945,015 GBP2024-12-31
5,517,354 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,444,109 GBP2024-12-31
5,242,965 GBP2023-12-31
Other Debtors
Current
69,470 GBP2024-12-31
27,797 GBP2023-12-31
Prepayments/Accrued Income
Current
230,142 GBP2024-12-31
236,441 GBP2023-12-31
Cash and Cash Equivalents
58,491 GBP2024-12-31
543,662 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,485,875 GBP2024-12-31
3,895,539 GBP2023-12-31
Amounts owed to group undertakings
Current
807,200 GBP2024-12-31
800,000 GBP2023-12-31
Corporation Tax Payable
Current
54,317 GBP2024-12-31
119,108 GBP2023-12-31
Taxation/Social Security Payable
Current
514,445 GBP2024-12-31
506,500 GBP2023-12-31
Other Creditors
Current
18,100 GBP2024-12-31
16,968 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
660,426 GBP2024-12-31
773,637 GBP2023-12-31
Creditors
Current
6,804,775 GBP2024-12-31
6,085,271 GBP2023-12-31
Non-current
2,396,608 GBP2024-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-2,235 GBP2024-01-01 ~ 2024-12-31
-10,472 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-44,270 GBP2024-12-31
-84,118 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2024-12-31
500,000 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
665,979 GBP2024-12-31
567,058 GBP2023-12-31
Between one and five year
1,015,046 GBP2024-12-31
1,199,086 GBP2023-12-31
More than five year
148,500 GBP2024-12-31
489,086 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,829,525 GBP2024-12-31
2,255,230 GBP2023-12-31