Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
51,732,529 GBP2024-01-01 ~ 2024-12-31
88,712,253 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-47,180,306 GBP2024-01-01 ~ 2024-12-31
-83,925,753 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,552,223 GBP2024-01-01 ~ 2024-12-31
4,786,500 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,052,999 GBP2024-01-01 ~ 2024-12-31
-2,665,095 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
735,855 GBP2024-01-01 ~ 2024-12-31
2,498,781 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
55,881 GBP2024-01-01 ~ 2024-12-31
64,774 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-95,333 GBP2024-01-01 ~ 2024-12-31
-103,153 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
696,403 GBP2024-01-01 ~ 2024-12-31
2,460,402 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
671,284 GBP2024-01-01 ~ 2024-12-31
2,368,099 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
671,284 GBP2024-01-01 ~ 2024-12-31
2,368,099 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
431,895 GBP2024-12-31
377,314 GBP2023-12-31
Fixed Assets - Investments
239,513 GBP2024-12-31
239,513 GBP2023-12-31
Fixed Assets
671,408 GBP2024-12-31
616,827 GBP2023-12-31
Total Inventories
5,243,647 GBP2024-12-31
6,508,088 GBP2023-12-31
Debtors
9,724,760 GBP2024-12-31
10,161,164 GBP2023-12-31
Cash at bank and in hand
3,449,572 GBP2024-12-31
2,774,289 GBP2023-12-31
Current Assets
18,417,979 GBP2024-12-31
19,443,541 GBP2023-12-31
Creditors
Current
5,802,440 GBP2024-12-31
7,346,977 GBP2023-12-31
Net Current Assets/Liabilities
12,615,539 GBP2024-12-31
12,096,564 GBP2023-12-31
Total Assets Less Current Liabilities
13,286,947 GBP2024-12-31
12,713,391 GBP2023-12-31
Creditors
Non-current
-1,309,524 GBP2024-12-31
-1,595,238 GBP2023-12-31
Net Assets/Liabilities
10,405,933 GBP2024-12-31
9,734,649 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Capital redemption reserve
20,000 GBP2024-12-31
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Retained earnings (accumulated losses)
10,375,933 GBP2024-12-31
9,704,649 GBP2023-12-31
7,336,550 GBP2022-12-31
Equity
10,405,933 GBP2024-12-31
9,734,649 GBP2023-12-31
7,366,550 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
671,284 GBP2024-01-01 ~ 2024-12-31
2,368,099 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,119,844 GBP2024-01-01 ~ 2024-12-31
2,892,380 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
230,361 GBP2024-01-01 ~ 2024-12-31
214,398 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,755 GBP2024-01-01 ~ 2024-12-31
69,765 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,427,960 GBP2024-01-01 ~ 2024-12-31
3,176,543 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
892024-01-01 ~ 2024-12-31
852023-01-01 ~ 2023-12-31
Director Remuneration
173,507 GBP2024-01-01 ~ 2024-12-31
191,550 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
148,268 GBP2024-01-01 ~ 2024-12-31
88,616 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
85,152 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
174,101 GBP2024-01-01 ~ 2024-12-31
615,101 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
837,830 GBP2024-12-31
711,694 GBP2023-12-31
Furniture and fittings
688,991 GBP2024-12-31
638,588 GBP2023-12-31
Motor vehicles
30,399 GBP2024-12-31
4,089 GBP2023-12-31
Computers
197,909 GBP2024-12-31
197,909 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,755,129 GBP2024-12-31
1,552,280 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
668,788 GBP2024-12-31
575,877 GBP2023-12-31
Furniture and fittings
449,754 GBP2024-12-31
397,091 GBP2023-12-31
Motor vehicles
6,783 GBP2024-12-31
4,089 GBP2023-12-31
Computers
197,909 GBP2024-12-31
197,909 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,323,234 GBP2024-12-31
1,174,966 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
92,911 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
52,663 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
2,694 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
148,268 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
169,042 GBP2024-12-31
135,817 GBP2023-12-31
Furniture and fittings
239,237 GBP2024-12-31
241,497 GBP2023-12-31
Motor vehicles
23,616 GBP2024-12-31
Finished Goods
5,243,647 GBP2024-12-31
6,508,088 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
912,925 GBP2024-12-31
2,045,894 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,935,123 GBP2024-12-31
5,196,777 GBP2023-12-31
Other Debtors
Current
1,234,080 GBP2024-12-31
1,439,569 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
439,244 GBP2024-12-31
819,244 GBP2023-12-31
Prepayments/Accrued Income
Current
578,916 GBP2024-12-31
635,208 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
9,724,760 GBP2024-12-31
10,161,164 GBP2023-12-31
Other Remaining Borrowings
Current
406,970 GBP2024-12-31
437,044 GBP2023-12-31
Trade Creditors/Trade Payables
Current
477,958 GBP2024-12-31
2,752,520 GBP2023-12-31
Amounts owed to group undertakings
Current
1,861,569 GBP2024-12-31
2,650,715 GBP2023-12-31
Other Taxation & Social Security Payable
Current
591,854 GBP2024-12-31
306,283 GBP2023-12-31
Other Creditors
Current
2,215,063 GBP2024-12-31
847,313 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
171,517 GBP2024-12-31
275,593 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,309,524 GBP2024-12-31
1,595,238 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
645,000 GBP2024-12-31
645,000 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
99,792 GBP2024-12-31
74,673 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
99,792 GBP2024-12-31
74,673 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
671,284 GBP2024-01-01 ~ 2024-12-31