Distribution Costs
-1,061 GBP2024-01-01 ~ 2024-12-31
-951 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-553,878 GBP2024-01-01 ~ 2024-12-31
-546,243 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
97,544 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
488,655 GBP2024-01-01 ~ 2024-12-31
-62,290 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
366,446 GBP2024-01-01 ~ 2024-12-31
-52,115 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
144,032 GBP2024-12-31
160,993 GBP2023-12-31
Debtors
5,664,551 GBP2024-12-31
4,452,439 GBP2023-12-31
Cash at bank and in hand
105,535 GBP2024-12-31
282,977 GBP2023-12-31
Current Assets
7,474,998 GBP2024-12-31
6,826,286 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-575,614 GBP2024-12-31
-309,211 GBP2023-12-31
Net Current Assets/Liabilities
6,899,384 GBP2024-12-31
6,517,075 GBP2023-12-31
Total Assets Less Current Liabilities
7,043,416 GBP2024-12-31
6,678,068 GBP2023-12-31
Net Assets/Liabilities
7,021,719 GBP2024-12-31
6,655,273 GBP2023-12-31
Equity
Called up share capital
31,000 GBP2024-12-31
31,000 GBP2023-12-31
31,000 GBP2022-12-31
Share premium
267,487 GBP2024-12-31
267,487 GBP2023-12-31
267,487 GBP2022-12-31
Retained earnings (accumulated losses)
6,723,232 GBP2024-12-31
6,356,786 GBP2023-12-31
6,408,901 GBP2022-12-31
Equity
7,021,719 GBP2024-12-31
6,655,273 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
366,446 GBP2024-01-01 ~ 2024-12-31
-52,115 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,000 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
112024-01-01 ~ 2024-12-31
102023-01-01 ~ 2023-12-31
Wages/Salaries
242,674 GBP2024-01-01 ~ 2024-12-31
278,137 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,574 GBP2024-01-01 ~ 2024-12-31
17,581 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
305,548 GBP2024-01-01 ~ 2024-12-31
346,198 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
100,153 GBP2024-01-01 ~ 2024-12-31
89,875 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,098 GBP2024-01-01 ~ 2024-12-31
-5,611 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
656,503 GBP2023-12-31
Plant and equipment
12,914 GBP2023-12-31
Computers
16,362 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
685,779 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
12,914 GBP2024-12-31
12,914 GBP2023-12-31
Computers
16,362 GBP2024-12-31
16,362 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
541,747 GBP2024-12-31
524,786 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
16,961 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
16,961 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
512,471 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
144,032 GBP2024-12-31
160,993 GBP2023-12-31
Plant and equipment
0 GBP2024-12-31
0 GBP2023-12-31
Computers
0 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
1,704,912 GBP2024-12-31
2,090,870 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
922,820 GBP2024-12-31
839,361 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
5,602 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,706,028 GBP2024-12-31
3,598,416 GBP2023-12-31
Other Debtors
Current
1,445 GBP2024-12-31
1,703 GBP2023-12-31
Prepayments/Accrued Income
Current
34,258 GBP2024-12-31
7,357 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,664,551 GBP2024-12-31
4,452,439 GBP2023-12-31
Trade Creditors/Trade Payables
Current
30,930 GBP2024-12-31
10,543 GBP2023-12-31
Amounts owed to group undertakings
Current
328,929 GBP2024-12-31
105,683 GBP2023-12-31
Corporation Tax Payable
Current
64,174 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
18,336 GBP2024-12-31
11,389 GBP2023-12-31
Other Creditors
Current
3,573 GBP2024-12-31
2,348 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
129,672 GBP2024-12-31
179,248 GBP2023-12-31
Creditors
Current
575,614 GBP2024-12-31
309,211 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
15,500 shares2024-12-31
15,500 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
15,500 shares2024-12-31
15,500 shares2023-12-31
Equity
Called up share capital
31,000 GBP2024-12-31
31,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,381 GBP2024-12-31
Between two and five year
27,354 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
47,735 GBP2024-12-31