Administrative Expenses
-1,386,557 GBP2024-01-01 ~ 2024-12-31
-1,640,098 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
26,031 GBP2024-01-01 ~ 2024-12-31
713 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
325,794 GBP2024-01-01 ~ 2024-12-31
513,465 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
233,116 GBP2024-01-01 ~ 2024-12-31
404,908 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
3,120 GBP2024-12-31
3,064 GBP2023-12-31
Property, Plant & Equipment
458,685 GBP2024-12-31
656,923 GBP2023-12-31
Fixed Assets
461,805 GBP2024-12-31
659,987 GBP2023-12-31
Debtors
2,984,681 GBP2024-12-31
3,075,010 GBP2023-12-31
Cash at bank and in hand
0 GBP2024-12-31
200,751 GBP2023-12-31
Current Assets
4,985,807 GBP2024-12-31
5,765,406 GBP2023-12-31
Net Current Assets/Liabilities
1,950,790 GBP2024-12-31
1,862,302 GBP2023-12-31
Total Assets Less Current Liabilities
2,412,595 GBP2024-12-31
2,522,289 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-298,836 GBP2023-12-31
Net Assets/Liabilities
2,128,596 GBP2024-12-31
2,127,980 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Share premium
13,800 GBP2024-12-31
13,800 GBP2023-12-31
13,800 GBP2022-12-31
Retained earnings (accumulated losses)
2,113,796 GBP2024-12-31
2,113,180 GBP2023-12-31
1,949,272 GBP2022-12-31
Equity
2,128,596 GBP2024-12-31
2,127,980 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
233,116 GBP2024-01-01 ~ 2024-12-31
404,908 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-241,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-232,500 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
552024-01-01 ~ 2024-12-31
542023-01-01 ~ 2023-12-31
Wages/Salaries
1,466,194 GBP2024-01-01 ~ 2024-12-31
1,520,764 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,856 GBP2024-01-01 ~ 2024-12-31
60,200 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,667,088 GBP2024-01-01 ~ 2024-12-31
1,723,604 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
146,840 GBP2024-01-01 ~ 2024-12-31
127,404 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,786 GBP2024-01-01 ~ 2024-12-31
8,418 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
56 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Gross Cost
3,120 GBP2024-12-31
3,064 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
0 GBP2023-12-31
Intangible Assets
3,120 GBP2024-12-31
3,064 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
274,572 GBP2024-12-31
446,590 GBP2023-12-31
Plant and equipment
134,267 GBP2024-12-31
180,393 GBP2023-12-31
Furniture and fittings
434,795 GBP2024-12-31
434,658 GBP2023-12-31
Computers
549,102 GBP2024-12-31
542,439 GBP2023-12-31
Motor vehicles
237,221 GBP2024-12-31
175,226 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,629,957 GBP2024-12-31
1,779,306 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-95,950 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-25,980 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-295,072 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
231,232 GBP2024-12-31
218,620 GBP2023-12-31
Plant and equipment
63,752 GBP2024-12-31
70,070 GBP2023-12-31
Furniture and fittings
295,056 GBP2024-12-31
279,545 GBP2023-12-31
Computers
507,186 GBP2024-12-31
488,128 GBP2023-12-31
Motor vehicles
74,046 GBP2024-12-31
66,020 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,171,272 GBP2024-12-31
1,122,383 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
22,797 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
-6,318 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
15,511 GBP2024-01-01 ~ 2024-12-31
Computers
19,058 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
12,356 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
63,404 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
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-4,330 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-14,515 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
43,340 GBP2024-12-31
227,970 GBP2023-12-31
Plant and equipment
70,515 GBP2024-12-31
110,323 GBP2023-12-31
Furniture and fittings
139,739 GBP2024-12-31
155,113 GBP2023-12-31
Computers
41,916 GBP2024-12-31
54,311 GBP2023-12-31
Motor vehicles
163,175 GBP2024-12-31
109,206 GBP2023-12-31
Finished Goods/Goods for Resale
2,001,126 GBP2024-12-31
2,489,645 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,497,821 GBP2024-12-31
1,640,693 GBP2023-12-31
Other Debtors
Current
1,457,241 GBP2024-12-31
1,386,934 GBP2023-12-31
Prepayments/Accrued Income
Current
29,619 GBP2024-12-31
47,383 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,984,681 GBP2024-12-31
3,075,010 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
157,263 GBP2024-12-31
120,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
97,568 GBP2024-12-31
78,046 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,160,064 GBP2024-12-31
1,504,069 GBP2023-12-31
Corporation Tax Payable
Current
211,772 GBP2024-12-31
148,798 GBP2023-12-31
Other Taxation & Social Security Payable
Current
180,932 GBP2024-12-31
130,083 GBP2023-12-31
Other Creditors
Current
1,198,041 GBP2024-12-31
1,609,217 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
29,377 GBP2024-12-31
312,891 GBP2023-12-31
Creditors
Current
3,035,017 GBP2024-12-31
3,903,104 GBP2023-12-31
Bank Borrowings
160,000 GBP2024-12-31
280,000 GBP2023-12-31
Bank Overdrafts
37,263 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
197,263 GBP2024-12-31
280,000 GBP2023-12-31
Current
157,263 GBP2024-12-31
120,000 GBP2023-12-31
Non-current
40,000 GBP2024-12-31
160,000 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
97,568 GBP2024-12-31
78,046 GBP2023-12-31
Minimum gross finance lease payments owing
247,880 GBP2024-12-31
216,882 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
40,000 GBP2024-12-31
160,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
150,312 GBP2024-12-31
138,836 GBP2023-12-31
Creditors
Non-current
190,312 GBP2024-12-31
298,836 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
800 shares2024-12-31
800 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
200 shares2024-12-31
200 shares2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
160,751 GBP2024-12-31
Between two and five year
255,884 GBP2024-12-31