Average Number of Employees
112024-01-01 ~ 2024-12-31
112023-01-01 ~ 2023-12-31
Turnover/Revenue
29,238,328 GBP2024-01-01 ~ 2024-12-31
36,133,595 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-27,632,888 GBP2024-01-01 ~ 2024-12-31
-34,190,043 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,605,440 GBP2024-01-01 ~ 2024-12-31
1,943,552 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,165,704 GBP2024-01-01 ~ 2024-12-31
-2,089,324 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-560,264 GBP2024-01-01 ~ 2024-12-31
-145,772 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-680,679 GBP2024-01-01 ~ 2024-12-31
-187,621 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-530,083 GBP2024-01-01 ~ 2024-12-31
-90,767 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
360,225 GBP2024-12-31
411,738 GBP2023-12-31
Fixed Assets
360,225 GBP2024-12-31
411,738 GBP2023-12-31
Total Inventories
886,682 GBP2024-12-31
529,045 GBP2023-12-31
Debtors
Current
6,277,219 GBP2024-12-31
7,070,217 GBP2023-12-31
Cash at bank and in hand
359,665 GBP2024-12-31
1,053,445 GBP2023-12-31
Current Assets
7,523,566 GBP2024-12-31
8,652,707 GBP2023-12-31
Net Current Assets/Liabilities
-858,216 GBP2024-12-31
-492,505 GBP2023-12-31
Total Assets Less Current Liabilities
-497,991 GBP2024-12-31
-80,767 GBP2023-12-31
Net Assets/Liabilities
-524,375 GBP2024-12-31
-80,767 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2023-01-01
Retained earnings (accumulated losses)
-534,375 GBP2024-12-31
-90,767 GBP2023-12-31
417,490 GBP2023-01-01
Equity
-524,375 GBP2024-12-31
-80,767 GBP2023-12-31
427,490 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-530,083 GBP2024-01-01 ~ 2024-12-31
-90,767 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
86,475 GBP2024-01-01 ~ 2024-12-31
-417,490 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
86,475 GBP2024-01-01 ~ 2024-12-31
-417,490 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
55,000 GBP2024-01-01 ~ 2024-12-31
52,800 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
634,275 GBP2024-01-01 ~ 2024-12-31
624,521 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
63,192 GBP2024-01-01 ~ 2024-12-31
65,947 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
754,767 GBP2024-01-01 ~ 2024-12-31
746,064 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
38,202 GBP2024-01-01 ~ 2024-12-31
-37,724 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-170,170 GBP2024-01-01 ~ 2024-12-31
-46,905 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
-86,475 GBP2024-01-01 ~ 2024-12-31
417,490 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
420,922 GBP2024-12-31
410,979 GBP2023-12-31
Furniture and fittings
318,818 GBP2024-12-31
306,056 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
739,740 GBP2024-12-31
717,035 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
123,887 GBP2024-12-31
81,954 GBP2023-12-31
Furniture and fittings
255,628 GBP2024-12-31
223,343 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
379,515 GBP2024-12-31
305,297 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
32,285 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
74,218 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
297,035 GBP2024-12-31
329,025 GBP2023-12-31
Furniture and fittings
63,190 GBP2024-12-31
82,713 GBP2023-12-31
Finished Goods/Goods for Resale
886,682 GBP2024-12-31
529,045 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,345,684 GBP2024-12-31
6,463,646 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
188,798 GBP2024-12-31
Other Debtors
Current
582,496 GBP2024-12-31
437,432 GBP2023-12-31
Prepayments/Accrued Income
Current
160,241 GBP2024-12-31
157,321 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
11,818 GBP2023-12-31
Bank Overdrafts
Current
80,205 GBP2024-12-31
501 GBP2023-12-31
Other Remaining Borrowings
Current
2,965,969 GBP2024-12-31
3,875,041 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,768,480 GBP2024-12-31
1,519,891 GBP2023-12-31
Amounts owed to group undertakings
Current
1,918,527 GBP2024-12-31
2,585,136 GBP2023-12-31
Taxation/Social Security Payable
Current
2,689 GBP2023-12-31
Other Creditors
Current
375,254 GBP2024-12-31
3,035 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
269,142 GBP2024-12-31
219,130 GBP2023-12-31
Creditors
Current
8,381,782 GBP2024-12-31
9,145,212 GBP2023-12-31
Net Deferred Tax Liability/Asset
-26,384 GBP2024-12-31
11,818 GBP2023-12-31
-25,906 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-38,202 GBP2024-01-01 ~ 2024-12-31
37,724 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-26,384 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
10,000 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
104,054 GBP2024-12-31
134,084 GBP2023-12-31
Between one and five year
48,148 GBP2024-12-31
144,945 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
152,202 GBP2024-12-31
279,029 GBP2023-12-31