Average Number of Employees
492024-01-01 ~ 2024-12-31
572023-01-01 ~ 2023-12-31
Turnover/Revenue
16,950,994 GBP2024-01-01 ~ 2024-12-31
18,972,602 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-12,508,025 GBP2024-01-01 ~ 2024-12-31
-13,150,621 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,442,969 GBP2024-01-01 ~ 2024-12-31
5,821,981 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,034,045 GBP2024-01-01 ~ 2024-12-31
-941,235 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,330,406 GBP2024-01-01 ~ 2024-12-31
-4,419,510 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
78,518 GBP2024-01-01 ~ 2024-12-31
461,236 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
264,365 GBP2024-01-01 ~ 2024-12-31
90,251 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
291,630 GBP2024-01-01 ~ 2024-12-31
1,316,783 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-19,832 GBP2024-01-01 ~ 2024-12-31
1,361,934 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-57,624 GBP2024-01-01 ~ 2024-12-31
1,404,184 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
86,424 GBP2024-12-31
117,701 GBP2023-12-31
Fixed Assets
86,424 GBP2024-12-31
117,701 GBP2023-12-31
Total Inventories
10,727 GBP2024-12-31
15,460 GBP2023-12-31
Debtors
Current
4,164,776 GBP2024-12-31
8,843,656 GBP2023-12-31
Cash at bank and in hand
9,131,127 GBP2024-12-31
4,902,809 GBP2023-12-31
Current Assets
13,306,630 GBP2024-12-31
13,761,925 GBP2023-12-31
Net Current Assets/Liabilities
5,425,069 GBP2024-12-31
5,801,743 GBP2023-12-31
Total Assets Less Current Liabilities
5,511,493 GBP2024-12-31
5,919,444 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-140,000 GBP2024-12-31
-400,000 GBP2023-12-31
Net Assets/Liabilities
5,371,493 GBP2024-12-31
5,519,444 GBP2023-12-31
Equity
Called up share capital
605,070 GBP2024-12-31
605,070 GBP2023-12-31
605,070 GBP2023-01-01
Share premium
503,000 GBP2024-12-31
503,000 GBP2023-12-31
503,000 GBP2023-01-01
Capital redemption reserve
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2023-01-01
Retained earnings (accumulated losses)
4,078,724 GBP2024-12-31
4,188,883 GBP2023-12-31
2,860,949 GBP2023-01-01
Equity
5,371,493 GBP2024-12-31
5,519,444 GBP2023-12-31
4,149,260 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-19,832 GBP2024-01-01 ~ 2024-12-31
1,361,934 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-19,832 GBP2024-01-01 ~ 2024-12-31
1,361,934 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-90,327 GBP2024-01-01 ~ 2024-12-31
-34,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-90,327 GBP2024-01-01 ~ 2024-12-31
-34,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-90,327 GBP2024-01-01 ~ 2024-12-31
-34,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-90,327 GBP2024-01-01 ~ 2024-12-31
-34,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
68,337 GBP2024-01-01 ~ 2024-12-31
102,040 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
9,131,127 GBP2024-12-31
4,902,809 GBP2023-12-31
4,832,451 GBP2023-01-01
Audit Fees/Expenses
25,000 GBP2024-01-01 ~ 2024-12-31
25,365 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,183,713 GBP2024-01-01 ~ 2024-12-31
2,552,510 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
237,435 GBP2024-01-01 ~ 2024-12-31
280,657 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,492,863 GBP2024-01-01 ~ 2024-12-31
2,919,273 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
252,198 GBP2024-01-01 ~ 2024-12-31
270,771 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
311,462 GBP2024-01-01 ~ 2024-12-31
-45,151 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
72,908 GBP2024-01-01 ~ 2024-12-31
329,196 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
90,327 GBP2024-01-01 ~ 2024-12-31
34,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
437,886 GBP2024-12-31
2,593,083 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
437,886 GBP2024-12-31
2,753,621 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,192,257 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,352,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,475,382 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,635,920 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
68,337 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,192,257 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,352,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
351,462 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
351,462 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
86,424 GBP2024-12-31
117,701 GBP2023-12-31
Finished Goods/Goods for Resale
10,727 GBP2024-12-31
15,460 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
58,006 GBP2024-12-31
323,839 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,072,192 GBP2024-12-31
5,093,402 GBP2023-12-31
Other Debtors
Current
626,685 GBP2024-12-31
347,585 GBP2023-12-31
Prepayments/Accrued Income
Current
2,319,190 GBP2024-12-31
2,638,862 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
6,015 GBP2024-12-31
317,477 GBP2023-12-31
Bank Borrowings
Current
260,000 GBP2024-12-31
260,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
378,456 GBP2024-12-31
66,422 GBP2023-12-31
Taxation/Social Security Payable
Current
56,979 GBP2024-12-31
72,351 GBP2023-12-31
Other Creditors
Current
182,659 GBP2024-12-31
229,238 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
7,003,467 GBP2024-12-31
7,332,171 GBP2023-12-31
Creditors
Current
7,881,561 GBP2024-12-31
7,960,182 GBP2023-12-31
Bank Borrowings
Non-current
140,000 GBP2024-12-31
400,000 GBP2023-12-31
Creditors
Non-current
140,000 GBP2024-12-31
400,000 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
140,000 GBP2024-12-31
260,000 GBP2023-12-31
Between two and five year, Non-current
140,000 GBP2023-12-31
Total Borrowings
400,000 GBP2024-12-31
660,000 GBP2023-12-31
Net Deferred Tax Liability/Asset
6,015 GBP2024-12-31
317,477 GBP2023-12-31
272,326 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-311,462 GBP2024-01-01 ~ 2024-12-31
45,151 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
99,998,000 shares2024-12-31
99,998,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
500 shares2024-12-31
500 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
500 shares2024-12-31
500 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
500 shares2024-12-31
500 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
171,608 GBP2024-12-31
97,280 GBP2023-12-31
Between one and five year
96,331 GBP2024-12-31
3,620 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
267,939 GBP2024-12-31
100,900 GBP2023-12-31