Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
50,454,248 GBP2024-01-01 ~ 2024-12-31
54,511,630 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
41,217,835 GBP2024-01-01 ~ 2024-12-31
43,541,071 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,236,413 GBP2024-01-01 ~ 2024-12-31
10,970,559 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
2,487,095 GBP2024-01-01 ~ 2024-12-31
3,178,911 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
7,235,856 GBP2024-01-01 ~ 2024-12-31
7,852,534 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-486,538 GBP2024-01-01 ~ 2024-12-31
-60,886 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,311,665 GBP2024-01-01 ~ 2024-12-31
1,314,610 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,798,203 GBP2024-01-01 ~ 2024-12-31
-1,375,496 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-533,757 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
-1,264,446 GBP2024-01-01 ~ 2024-12-31
-1,375,496 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,264,446 GBP2024-01-01 ~ 2024-12-31
-1,375,496 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
20,078 GBP2024-12-31
23,207 GBP2023-12-31
Property, Plant & Equipment
2,663,326 GBP2024-12-31
1,866,015 GBP2023-12-31
Fixed Assets
2,683,404 GBP2024-12-31
1,889,222 GBP2023-12-31
Total Inventories
22,963,731 GBP2024-12-31
33,312,887 GBP2023-12-31
Debtors
17,523,428 GBP2024-12-31
17,222,107 GBP2023-12-31
Cash at bank and in hand
693,463 GBP2024-12-31
742,222 GBP2023-12-31
Current Assets
41,180,622 GBP2024-12-31
51,277,216 GBP2023-12-31
Creditors
Current
28,954,831 GBP2024-12-31
36,992,797 GBP2023-12-31
Net Current Assets/Liabilities
12,225,791 GBP2024-12-31
14,284,419 GBP2023-12-31
Total Assets Less Current Liabilities
14,909,195 GBP2024-12-31
16,173,641 GBP2023-12-31
Equity
Called up share capital
200,000 GBP2024-12-31
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Share premium
1,784,700 GBP2024-12-31
1,784,700 GBP2023-12-31
1,784,700 GBP2022-12-31
Retained earnings (accumulated losses)
12,924,495 GBP2024-12-31
14,188,941 GBP2023-12-31
15,564,437 GBP2022-12-31
Equity
14,909,195 GBP2024-12-31
16,173,641 GBP2023-12-31
17,549,137 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,264,446 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,019,170 GBP2024-01-01 ~ 2024-12-31
1,650,950 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
221,983 GBP2024-01-01 ~ 2024-12-31
198,574 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
95,526 GBP2024-01-01 ~ 2024-12-31
137,158 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,336,679 GBP2024-01-01 ~ 2024-12-31
1,986,682 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
462024-01-01 ~ 2024-12-31
412023-01-01 ~ 2023-12-31
Director Remuneration
121,458 GBP2024-01-01 ~ 2024-12-31
79,306 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
812,514 GBP2024-01-01 ~ 2024-12-31
525,100 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-449,551 GBP2024-01-01 ~ 2024-12-31
-294,081 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
536,179 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
516,101 GBP2024-12-31
512,972 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
3,129 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
20,078 GBP2024-12-31
23,207 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
173,515 GBP2024-12-31
142,312 GBP2023-12-31
Furniture and fittings
8,785,498 GBP2024-12-31
7,209,821 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,959,013 GBP2024-12-31
7,352,133 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-2,945 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-2,945 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
124,066 GBP2024-12-31
71,156 GBP2023-12-31
Furniture and fittings
6,171,621 GBP2024-12-31
5,414,962 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,295,687 GBP2024-12-31
5,486,118 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
52,910 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
759,604 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
812,514 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-2,945 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,945 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
49,449 GBP2024-12-31
71,156 GBP2023-12-31
Furniture and fittings
2,613,877 GBP2024-12-31
1,794,859 GBP2023-12-31
Finished Goods
22,963,731 GBP2024-12-31
33,312,887 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
14,929,926 GBP2024-12-31
13,420,363 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,334,845 GBP2023-12-31
Other Debtors
Current
70,011 GBP2024-12-31
303,832 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
533,757 GBP2024-12-31
Prepayments
Current
1,989,734 GBP2024-12-31
2,163,067 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
17,523,428 GBP2024-12-31
17,222,107 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
19,554,518 GBP2024-12-31
22,293,813 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,106,384 GBP2024-12-31
1,392,657 GBP2023-12-31
Amounts owed to group undertakings
Current
5,397,738 GBP2024-12-31
10,294,225 GBP2023-12-31
Corporation Tax Payable
Current
-8,244 GBP2024-12-31
Other Taxation & Social Security Payable
Current
201,759 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
1,374,182 GBP2024-12-31
1,110,892 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
351,562 GBP2024-12-31
344,283 GBP2023-12-31
Between one and five year
1,228,152 GBP2024-12-31
1,280,870 GBP2023-12-31
More than five year
565,643 GBP2024-12-31
789,813 GBP2023-12-31
All periods
2,145,357 GBP2024-12-31
2,414,966 GBP2023-12-31
Bank Overdrafts
Secured
4,554,518 GBP2024-12-31
2,293,813 GBP2023-12-31
Bank Borrowings
Secured
15,000,000 GBP2024-12-31
20,000,000 GBP2023-12-31
Total Borrowings
Secured
19,554,518 GBP2024-12-31
22,293,813 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-12-31