Average Number of Employees
642024-01-01 ~ 2024-12-31
552023-01-01 ~ 2023-12-31
Turnover/Revenue
33,722,304 GBP2024-01-01 ~ 2024-12-31
31,089,874 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-25,201,412 GBP2024-01-01 ~ 2024-12-31
-22,023,202 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,520,892 GBP2024-01-01 ~ 2024-12-31
9,066,672 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,702,976 GBP2024-01-01 ~ 2024-12-31
-1,036,893 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,128,042 GBP2024-01-01 ~ 2024-12-31
-8,273,126 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
689,874 GBP2024-01-01 ~ 2024-12-31
-243,347 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
15,491 GBP2024-01-01 ~ 2024-12-31
29,587 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
539,558 GBP2024-01-01 ~ 2024-12-31
-248,954 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
301,212 GBP2024-01-01 ~ 2024-12-31
-362,528 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,204,934 GBP2024-12-31
1,381,640 GBP2023-12-31
Property, Plant & Equipment
22,927 GBP2024-12-31
46,708 GBP2023-12-31
Fixed Assets - Investments
7,558,782 GBP2024-12-31
6,321,158 GBP2023-12-31
Fixed Assets
8,786,643 GBP2024-12-31
7,749,506 GBP2023-12-31
Total Inventories
3,039,566 GBP2024-12-31
3,072,153 GBP2023-12-31
Debtors
Current
7,362,312 GBP2024-12-31
9,285,265 GBP2023-12-31
Cash at bank and in hand
698,603 GBP2024-12-31
457,890 GBP2023-12-31
Current Assets
11,100,481 GBP2024-12-31
12,815,308 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-14,189,996 GBP2024-12-31
Net Current Assets/Liabilities
-3,089,515 GBP2024-12-31
-2,150,879 GBP2023-12-31
Total Assets Less Current Liabilities
5,697,128 GBP2024-12-31
5,598,627 GBP2023-12-31
Net Assets/Liabilities
3,769,324 GBP2024-12-31
3,468,112 GBP2023-12-31
Equity
Called up share capital
7,500,000 GBP2024-12-31
7,500,000 GBP2023-12-31
7,500,000 GBP2023-01-01
Other miscellaneous reserve
463,822 GBP2024-12-31
463,822 GBP2023-12-31
463,822 GBP2023-01-01
Retained earnings (accumulated losses)
-4,194,498 GBP2024-12-31
-4,495,710 GBP2023-12-31
-4,133,182 GBP2023-01-01
Equity
3,769,324 GBP2024-12-31
3,468,112 GBP2023-12-31
3,830,640 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
301,212 GBP2024-01-01 ~ 2024-12-31
-362,528 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
301,212 GBP2024-01-01 ~ 2024-12-31
-362,528 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
301,212 GBP2024-01-01 ~ 2024-12-31
-362,528 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,290,629 GBP2024-01-01 ~ 2024-12-31
2,707,120 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
358,625 GBP2024-01-01 ~ 2024-12-31
280,648 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,735,665 GBP2024-01-01 ~ 2024-12-31
3,108,463 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
25,000 GBP2024-01-01 ~ 2024-12-31
25,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
134,890 GBP2024-01-01 ~ 2024-12-31
-47,301 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,417,067 GBP2024-12-31
1,417,067 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
212,133 GBP2024-12-31
35,427 GBP2023-12-31
Intangible Assets
Goodwill
1,204,934 GBP2024-12-31
1,381,640 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
32,482 GBP2024-12-31
32,482 GBP2023-12-31
Furniture and fittings
257,689 GBP2024-12-31
257,689 GBP2023-12-31
Computers
191,843 GBP2024-12-31
191,843 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
622,477 GBP2024-12-31
622,477 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
32,482 GBP2023-12-31
Furniture and fittings
210,981 GBP2023-12-31
Computers
191,843 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
575,769 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
23,781 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
23,781 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
32,482 GBP2024-12-31
Furniture and fittings
234,762 GBP2024-12-31
Computers
191,843 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
599,550 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
22,927 GBP2024-12-31
46,708 GBP2023-12-31
Investments in Subsidiaries
3,300,000 GBP2024-12-31
3,300,000 GBP2023-12-31
Finished Goods/Goods for Resale
3,039,566 GBP2024-12-31
3,072,153 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
7,056,155 GBP2024-12-31
9,253,451 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
30,958 GBP2024-12-31
9,298 GBP2023-12-31
Prepayments/Accrued Income
Current
275,199 GBP2024-12-31
22,516 GBP2023-12-31
Cash and Cash Equivalents
698,603 GBP2024-12-31
457,890 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,656,444 GBP2024-12-31
1,927,462 GBP2023-12-31
Amounts owed to group undertakings
Current
10,880,462 GBP2024-12-31
9,816,116 GBP2023-12-31
Corporation Tax Payable
Current
209,112 GBP2024-12-31
434,225 GBP2023-12-31
Taxation/Social Security Payable
Current
366,408 GBP2024-12-31
1,536,369 GBP2023-12-31
Other Creditors
Current
191,960 GBP2024-12-31
263,866 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
885,610 GBP2024-12-31
988,149 GBP2023-12-31
Creditors
Current
14,189,996 GBP2024-12-31
14,966,187 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,500,000 shares2024-12-31
7,500,000 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
672,684 GBP2024-12-31
517,449 GBP2023-12-31
Between one and five year
803,771 GBP2024-12-31
1,476,455 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,476,455 GBP2024-12-31
1,993,904 GBP2023-12-31