Average Number of Employees
382024-01-01 ~ 2024-12-31
432023-01-01 ~ 2023-12-31
Turnover/Revenue
13,394,851 GBP2024-01-01 ~ 2024-12-31
19,018,016 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,430,236 GBP2024-01-01 ~ 2024-12-31
-14,727,129 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,964,615 GBP2024-01-01 ~ 2024-12-31
4,290,887 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,087,426 GBP2024-01-01 ~ 2024-12-31
-3,452,476 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-113,640 GBP2024-01-01 ~ 2024-12-31
839,591 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-62,176 GBP2024-01-01 ~ 2024-12-31
-58,324 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-175,816 GBP2024-01-01 ~ 2024-12-31
781,267 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-143,855 GBP2024-01-01 ~ 2024-12-31
550,440 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
246,203 GBP2024-12-31
297,867 GBP2023-12-31
Fixed Assets
246,203 GBP2024-12-31
297,867 GBP2023-12-31
Total Inventories
4,090,018 GBP2024-12-31
4,375,307 GBP2023-12-31
Debtors
Current
9,229,651 GBP2024-12-31
8,180,473 GBP2023-12-31
Cash at bank and in hand
323,081 GBP2024-12-31
296,171 GBP2023-12-31
Current Assets
13,642,750 GBP2024-12-31
12,851,951 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,935,848 GBP2024-12-31
-2,951,448 GBP2023-12-31
Net Current Assets/Liabilities
9,706,902 GBP2024-12-31
9,900,503 GBP2023-12-31
Total Assets Less Current Liabilities
9,953,105 GBP2024-12-31
10,198,370 GBP2023-12-31
Net Assets/Liabilities
9,837,907 GBP2024-12-31
9,981,762 GBP2023-12-31
Equity
Called up share capital
200,000 GBP2024-12-31
200,000 GBP2023-12-31
200,000 GBP2023-01-01
Retained earnings (accumulated losses)
9,637,907 GBP2024-12-31
9,781,762 GBP2023-12-31
9,231,322 GBP2023-01-01
Equity
9,837,907 GBP2024-12-31
9,981,762 GBP2023-12-31
9,431,322 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-143,855 GBP2024-01-01 ~ 2024-12-31
550,440 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-143,855 GBP2024-01-01 ~ 2024-12-31
550,440 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-143,855 GBP2024-01-01 ~ 2024-12-31
550,440 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
66,914 GBP2024-01-01 ~ 2024-12-31
32,664 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
42,500 GBP2024-01-01 ~ 2024-12-31
41,250 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,764,959 GBP2024-01-01 ~ 2024-12-31
2,153,113 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
195,359 GBP2024-01-01 ~ 2024-12-31
226,594 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,057,920 GBP2024-01-01 ~ 2024-12-31
2,504,021 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
484,627 GBP2024-01-01 ~ 2024-12-31
499,331 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-47,798 GBP2024-01-01 ~ 2024-12-31
56,265 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-43,954 GBP2024-01-01 ~ 2024-12-31
183,754 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
434,108 GBP2024-12-31
418,858 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
614,842 GBP2024-12-31
599,592 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,606 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-3,606 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
284,539 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
301,725 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
66,914 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
315,306 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
368,639 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
118,802 GBP2024-12-31
134,319 GBP2023-12-31
Finished Goods/Goods for Resale
4,090,018 GBP2024-12-31
4,375,307 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,163,419 GBP2024-12-31
3,279,375 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,775,175 GBP2024-12-31
4,574,888 GBP2023-12-31
Other Debtors
Current
18,314 GBP2024-12-31
24,934 GBP2023-12-31
Prepayments/Accrued Income
Current
150,307 GBP2024-12-31
152,451 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
122,436 GBP2024-12-31
148,825 GBP2023-12-31
Bank Overdrafts
-1,274,581 GBP2024-12-31
-63,055 GBP2023-12-31
Cash and Cash Equivalents
-951,500 GBP2024-12-31
233,116 GBP2023-12-31
Bank Overdrafts
Current
1,274,581 GBP2024-12-31
63,055 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,094,465 GBP2024-12-31
2,269,345 GBP2023-12-31
Amounts owed to group undertakings
Current
108,012 GBP2024-12-31
158,996 GBP2023-12-31
Taxation/Social Security Payable
Current
90,797 GBP2024-12-31
262,533 GBP2023-12-31
Other Creditors
Current
15,548 GBP2024-12-31
21,127 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
352,445 GBP2024-12-31
176,392 GBP2023-12-31
Creditors
Current
3,935,848 GBP2024-12-31
2,951,448 GBP2023-12-31
Net Deferred Tax Liability/Asset
-838 GBP2024-12-31
-47,608 GBP2023-12-31
52,438 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
46,770 GBP2024-01-01 ~ 2024-12-31
-100,046 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-44,323 GBP2024-12-31
-53,157 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-12-31
200,000 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
98,722 GBP2024-12-31
80,021 GBP2023-12-31
Between one and five year
71,847 GBP2024-12-31
158,120 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
170,569 GBP2024-12-31
238,141 GBP2023-12-31