Average Number of Employees
572024-01-01 ~ 2024-12-31
612023-01-01 ~ 2023-12-31
Turnover/Revenue
10,090,929 GBP2024-01-01 ~ 2024-12-31
13,156,374 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,495,342 GBP2024-01-01 ~ 2024-12-31
-5,797,891 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,595,587 GBP2024-01-01 ~ 2024-12-31
7,358,483 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,557,330 GBP2024-01-01 ~ 2024-12-31
-6,444,166 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-861,743 GBP2024-01-01 ~ 2024-12-31
914,317 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
21 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-861,743 GBP2024-01-01 ~ 2024-12-31
914,338 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
536,719 GBP2024-12-31
1,181,425 GBP2023-12-31
8,056,491 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-644,706 GBP2024-01-01 ~ 2024-12-31
1,190,153 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-8,065,219 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,370 GBP2023-12-31
Property, Plant & Equipment
880,482 GBP2024-12-31
801,551 GBP2023-12-31
Fixed Assets
880,482 GBP2024-12-31
802,921 GBP2023-12-31
Total Inventories
1,845,909 GBP2024-12-31
2,450,083 GBP2023-12-31
Debtors
Current
1,680,992 GBP2024-12-31
1,189,643 GBP2023-12-31
Cash at bank and in hand
143,720 GBP2024-12-31
545,677 GBP2023-12-31
Current Assets
3,670,621 GBP2024-12-31
4,185,403 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,543,166 GBP2024-12-31
-1,366,616 GBP2023-12-31
Net Current Assets/Liabilities
2,127,455 GBP2024-12-31
2,818,787 GBP2023-12-31
Total Assets Less Current Liabilities
3,007,937 GBP2024-12-31
3,621,708 GBP2023-12-31
Net Assets/Liabilities
2,849,187 GBP2024-12-31
3,493,893 GBP2023-12-31
Equity
Called up share capital
156 GBP2024-12-31
156 GBP2023-12-31
Share premium
42,908 GBP2024-12-31
42,908 GBP2023-12-31
Other miscellaneous reserve
2,269,404 GBP2024-12-31
2,269,404 GBP2023-12-31
Equity
2,849,187 GBP2024-12-31
3,493,893 GBP2023-12-31
Audit Fees/Expenses
24,390 GBP2024-01-01 ~ 2024-12-31
23,010 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,276,205 GBP2024-01-01 ~ 2024-12-31
3,655,178 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
476,943 GBP2024-01-01 ~ 2024-12-31
472,536 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,915,509 GBP2024-01-01 ~ 2024-12-31
4,274,537 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
30,935 GBP2024-01-01 ~ 2024-12-31
-11,863 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-215,436 GBP2024-01-01 ~ 2024-12-31
215,057 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
66,211 GBP2024-12-31
66,211 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
66,211 GBP2024-12-31
64,841 GBP2023-12-31
Intangible Assets
Development expenditure
1,370 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,068,419 GBP2024-12-31
1,068,419 GBP2023-12-31
Furniture and fittings
1,853,563 GBP2024-12-31
1,666,328 GBP2023-12-31
Office equipment
664,267 GBP2024-12-31
664,267 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,910,652 GBP2024-12-31
3,720,719 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-690 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-690 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
1,555,787 GBP2023-12-31
Office equipment
644,359 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,919,168 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
68,955 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
18,568 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
111,002 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,624,742 GBP2024-12-31
Office equipment
662,927 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,030,170 GBP2024-12-31
Property, Plant & Equipment
Buildings
594,571 GBP2024-12-31
613,702 GBP2023-12-31
Furniture and fittings
228,821 GBP2024-12-31
110,541 GBP2023-12-31
Office equipment
1,340 GBP2024-12-31
19,908 GBP2023-12-31
Raw materials and consumables
1,558,029 GBP2024-12-31
2,156,536 GBP2023-12-31
Finished Goods/Goods for Resale
287,880 GBP2024-12-31
293,547 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
214,567 GBP2024-12-31
305,955 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
104,435 GBP2024-12-31
75,597 GBP2023-12-31
Other Debtors
Current
1,139,181 GBP2024-12-31
641,798 GBP2023-12-31
Prepayments/Accrued Income
Current
222,809 GBP2024-12-31
166,293 GBP2023-12-31
Trade Creditors/Trade Payables
Current
629,050 GBP2024-12-31
747,102 GBP2023-12-31
Amounts owed to group undertakings
Current
609,119 GBP2024-12-31
164,950 GBP2023-12-31
Taxation/Social Security Payable
Current
26,004 GBP2024-12-31
114,982 GBP2023-12-31
Other Creditors
Current
32,288 GBP2024-12-31
59,233 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
246,705 GBP2024-12-31
280,349 GBP2023-12-31
Creditors
Current
1,543,166 GBP2024-12-31
1,366,616 GBP2023-12-31
Net Deferred Tax Liability/Asset
-158,750 GBP2024-12-31
-127,815 GBP2023-12-31
-139,678 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-30,935 GBP2024-01-01 ~ 2024-12-31
11,863 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-158,750 GBP2024-12-31
-127,815 GBP2023-12-31
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
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
526 shares2024-12-31
526 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
170,570 GBP2024-12-31
172,813 GBP2023-12-31
Between one and five year
248,749 GBP2024-12-31
424,831 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
419,319 GBP2024-12-31
597,644 GBP2023-12-31