Average Number of Employees
242024-01-01 ~ 2024-12-31
262023-01-01 ~ 2023-12-31
Turnover/Revenue
7,695,841 GBP2024-01-01 ~ 2024-12-31
12,069,946 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,721,763 GBP2024-01-01 ~ 2024-12-31
-9,141,594 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,974,078 GBP2024-01-01 ~ 2024-12-31
2,928,352 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,326,352 GBP2024-01-01 ~ 2024-12-31
-2,490,886 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,471,321 GBP2024-01-01 ~ 2024-12-31
437,466 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-6,913 GBP2024-01-01 ~ 2024-12-31
-21,525 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,478,234 GBP2024-01-01 ~ 2024-12-31
415,941 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,127,765 GBP2024-01-01 ~ 2024-12-31
306,989 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,189,256 GBP2024-12-31
Property, Plant & Equipment
308,166 GBP2024-12-31
446,409 GBP2023-12-31
Fixed Assets - Investments
2,251,893 GBP2024-12-31
3,195,122 GBP2023-12-31
Fixed Assets
3,749,315 GBP2024-12-31
3,641,531 GBP2023-12-31
Total Inventories
2,438,888 GBP2024-12-31
2,254,728 GBP2023-12-31
Debtors
Current
3,473,865 GBP2024-12-31
4,705,469 GBP2023-12-31
Cash at bank and in hand
1,596,467 GBP2024-12-31
996,514 GBP2023-12-31
Current Assets
7,509,220 GBP2024-12-31
7,956,711 GBP2023-12-31
Net Current Assets/Liabilities
-613,088 GBP2024-12-31
677,605 GBP2023-12-31
Total Assets Less Current Liabilities
3,136,227 GBP2024-12-31
4,319,136 GBP2023-12-31
Net Assets/Liabilities
3,114,362 GBP2024-12-31
4,242,127 GBP2023-12-31
Equity
Called up share capital
71,704 GBP2024-12-31
71,704 GBP2023-12-31
71,704 GBP2023-01-01
Share premium
45,000 GBP2024-12-31
45,000 GBP2023-12-31
45,000 GBP2023-01-01
Other miscellaneous reserve
33,296 GBP2024-12-31
33,296 GBP2023-12-31
33,296 GBP2023-01-01
Retained earnings (accumulated losses)
2,964,362 GBP2024-12-31
4,092,127 GBP2023-12-31
3,785,138 GBP2023-01-01
Equity
3,114,362 GBP2024-12-31
4,242,127 GBP2023-12-31
3,935,138 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,127,765 GBP2024-01-01 ~ 2024-12-31
306,989 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,127,765 GBP2024-01-01 ~ 2024-12-31
306,989 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,127,765 GBP2024-01-01 ~ 2024-12-31
306,989 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
58,194 GBP2024-01-01 ~ 2024-12-31
49,621 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
42,500 GBP2024-01-01 ~ 2024-12-31
37,400 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
971,477 GBP2024-01-01 ~ 2024-12-31
974,621 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
99,760 GBP2024-01-01 ~ 2024-12-31
97,763 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,095,876 GBP2024-01-01 ~ 2024-12-31
1,094,635 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
141,550 GBP2024-01-01 ~ 2024-12-31
141,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-303,524 GBP2024-01-01 ~ 2024-12-31
90,498 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-369,559 GBP2024-01-01 ~ 2024-12-31
97,829 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
714,670 GBP2024-12-31
Goodwill
943,229 GBP2024-12-31
Intangible Assets - Gross Cost
1,657,899 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
31,945 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
18,315 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
468,643 GBP2024-12-31
Intangible Assets
Goodwill
924,914 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
263,939 GBP2024-12-31
800,906 GBP2023-12-31
Furniture and fittings
218,262 GBP2024-12-31
203,161 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
788,043 GBP2024-12-31
1,301,507 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-36,972 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-5,699 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-42,671 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-549,392 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
692,846 GBP2023-12-31
Furniture and fittings
139,033 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
855,098 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
58,194 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-29,328 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-5,699 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-35,027 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
245,022 GBP2024-12-31
Furniture and fittings
169,019 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
479,877 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
18,917 GBP2024-12-31
108,060 GBP2023-12-31
Furniture and fittings
49,243 GBP2024-12-31
64,128 GBP2023-12-31
Finished Goods/Goods for Resale
2,438,888 GBP2024-12-31
2,254,728 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,935,561 GBP2024-12-31
3,713,127 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
23,861 GBP2024-12-31
717,898 GBP2023-12-31
Other Debtors
Current
16,032 GBP2024-12-31
19,593 GBP2023-12-31
Prepayments/Accrued Income
Current
186,116 GBP2024-12-31
153,130 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
85,537 GBP2024-12-31
101,721 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
226,758 GBP2024-12-31
Bank Overdrafts
-16,414 GBP2023-12-31
Cash and Cash Equivalents
1,596,467 GBP2024-12-31
980,100 GBP2023-12-31
Bank Overdrafts
Current
16,414 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,223,575 GBP2024-12-31
1,595,732 GBP2023-12-31
Amounts owed to group undertakings
Current
6,538,431 GBP2024-12-31
4,975,568 GBP2023-12-31
Taxation/Social Security Payable
Current
149,086 GBP2024-12-31
229,715 GBP2023-12-31
Other Creditors
Current
53,365 GBP2024-12-31
22,923 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
157,851 GBP2024-12-31
438,754 GBP2023-12-31
Creditors
Current
8,122,308 GBP2024-12-31
7,279,106 GBP2023-12-31
Net Deferred Tax Liability/Asset
226,758 GBP2024-12-31
-77,009 GBP2023-12-31
22,514 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
303,767 GBP2024-01-01 ~ 2024-12-31
-99,523 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-77,464 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,176 shares2024-12-31
6,176 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
32,585 shares2024-12-31
32,585 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
32,943 shares2024-12-31
32,943 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
189,178 GBP2024-12-31
189,178 GBP2023-12-31
Between one and five year
404,031 GBP2024-12-31
593,209 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
593,209 GBP2024-12-31
782,387 GBP2023-12-31