Cost of Sales
-11,566,860 GBP2024-01-01 ~ 2024-12-31
-12,347,200 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,143,582 GBP2024-01-01 ~ 2024-12-31
-1,332,258 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,978,315 GBP2024-01-01 ~ 2024-12-31
-3,388,012 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
709 GBP2024-01-01 ~ 2024-12-31
47,671 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-871,607 GBP2024-01-01 ~ 2024-12-31
-533,069 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-828,032 GBP2024-01-01 ~ 2024-12-31
-593,746 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-828,032 GBP2024-01-01 ~ 2024-12-31
-593,746 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
105,938 GBP2024-12-31
264,467 GBP2023-12-31
Debtors
3,388,039 GBP2024-12-31
4,161,801 GBP2023-12-31
Cash at bank and in hand
122,020 GBP2024-12-31
22,100 GBP2023-12-31
Current Assets
4,220,406 GBP2024-12-31
5,245,886 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,858,557 GBP2024-12-31
Net Current Assets/Liabilities
361,849 GBP2024-12-31
1,074,927 GBP2023-12-31
Total Assets Less Current Liabilities
467,787 GBP2024-12-31
1,339,394 GBP2023-12-31
Net Assets/Liabilities
450,685 GBP2024-12-31
1,278,717 GBP2023-12-31
Equity
Called up share capital
109 GBP2024-12-31
109 GBP2023-12-31
109 GBP2022-12-31
Share premium
127,084 GBP2024-12-31
127,084 GBP2023-12-31
127,084 GBP2022-12-31
Retained earnings (accumulated losses)
323,492 GBP2024-12-31
1,151,524 GBP2023-12-31
1,745,270 GBP2022-12-31
Equity
450,685 GBP2024-12-31
1,278,717 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-828,032 GBP2024-01-01 ~ 2024-12-31
-593,746 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,395 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
552024-01-01 ~ 2024-12-31
602023-01-01 ~ 2023-12-31
Wages/Salaries
2,233,981 GBP2024-01-01 ~ 2024-12-31
2,078,825 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,654 GBP2024-01-01 ~ 2024-12-31
44,133 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,444,551 GBP2024-01-01 ~ 2024-12-31
2,302,113 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
344,350 GBP2024-01-01 ~ 2024-12-31
199,599 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-43,575 GBP2024-01-01 ~ 2024-12-31
60,677 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
73,503 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
73,503 GBP2023-12-31
Intangible Assets
Development expenditure
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
630,567 GBP2024-12-31
831,429 GBP2023-12-31
Furniture and fittings
572,826 GBP2024-12-31
703,812 GBP2023-12-31
Computers
312,247 GBP2024-12-31
522,517 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,515,640 GBP2024-12-31
2,057,758 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-207,551 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-130,986 GBP2024-01-01 ~ 2024-12-31
Computers
-210,270 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-548,807 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
586,073 GBP2024-12-31
737,517 GBP2023-12-31
Furniture and fittings
517,983 GBP2024-12-31
619,356 GBP2023-12-31
Computers
305,646 GBP2024-12-31
436,418 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,409,702 GBP2024-12-31
1,793,291 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
56,107 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
29,600 GBP2024-01-01 ~ 2024-12-31
Computers
9,822 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
95,529 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-207,551 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-130,973 GBP2024-01-01 ~ 2024-12-31
Computers
-140,594 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-479,118 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
44,494 GBP2024-12-31
93,912 GBP2023-12-31
Furniture and fittings
54,843 GBP2024-12-31
84,456 GBP2023-12-31
Computers
6,601 GBP2024-12-31
86,099 GBP2023-12-31
Finished Goods/Goods for Resale
570,156 GBP2024-12-31
895,837 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,759,040 GBP2024-12-31
3,382,917 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
485,277 GBP2024-12-31
615,353 GBP2023-12-31
Other Debtors
Current
36,001 GBP2024-12-31
59,461 GBP2023-12-31
Prepayments/Accrued Income
Current
107,721 GBP2024-12-31
104,070 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,388,039 GBP2024-12-31
Amounts falling due within one year, Current
4,161,801 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,848,607 GBP2024-12-31
2,462,302 GBP2023-12-31
Amounts owed to group undertakings
Current
366,307 GBP2024-12-31
203,334 GBP2023-12-31
Corporation Tax Payable
Current
290 GBP2024-12-31
290 GBP2023-12-31
Other Taxation & Social Security Payable
Current
39,899 GBP2024-12-31
48,767 GBP2023-12-31
Other Creditors
Current
1,135,244 GBP2024-12-31
1,303,423 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
466,468 GBP2024-12-31
152,843 GBP2023-12-31
Creditors
Current
3,858,557 GBP2024-12-31
4,170,959 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
25 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
434 shares2024-12-31
434 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
296,760 GBP2024-12-31
172,262 GBP2023-12-31
Between two and five year
834,886 GBP2024-12-31
462,135 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,131,646 GBP2024-12-31
634,397 GBP2023-12-31