Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
8,419,491 GBP2024-01-01 ~ 2024-12-31
10,583,334 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
6,471,613 GBP2024-01-01 ~ 2024-12-31
8,109,255 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,947,878 GBP2024-01-01 ~ 2024-12-31
2,474,079 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
706,751 GBP2024-01-01 ~ 2024-12-31
671,271 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
779,356 GBP2024-01-01 ~ 2024-12-31
803,573 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
509,771 GBP2024-01-01 ~ 2024-12-31
1,047,235 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,362 GBP2024-01-01 ~ 2024-12-31
7,529 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
28,832 GBP2024-01-01 ~ 2024-12-31
5,211 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
487,301 GBP2024-01-01 ~ 2024-12-31
888,843 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-5,429 GBP2024-01-01 ~ 2024-12-31
8,761 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
492,730 GBP2024-01-01 ~ 2024-12-31
880,082 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
492,730 GBP2024-01-01 ~ 2024-12-31
880,082 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
84,167 GBP2024-12-31
109,007 GBP2023-12-31
Fixed Assets - Investments
356,000 GBP2024-12-31
356,000 GBP2023-12-31
Fixed Assets
440,167 GBP2024-12-31
465,007 GBP2023-12-31
Total Inventories
763,900 GBP2024-12-31
934,742 GBP2023-12-31
Debtors
1,808,293 GBP2024-12-31
1,216,846 GBP2023-12-31
Cash at bank and in hand
313,143 GBP2024-12-31
239,048 GBP2023-12-31
Current Assets
2,885,336 GBP2024-12-31
2,390,636 GBP2023-12-31
Creditors
Current
774,210 GBP2024-12-31
791,651 GBP2023-12-31
Net Current Assets/Liabilities
2,111,126 GBP2024-12-31
1,598,985 GBP2023-12-31
Total Assets Less Current Liabilities
2,551,293 GBP2024-12-31
2,063,992 GBP2023-12-31
Net Assets/Liabilities
2,533,080 GBP2024-12-31
2,040,350 GBP2023-12-31
Equity
Called up share capital
650,685 GBP2024-12-31
650,685 GBP2023-12-31
650,685 GBP2022-12-31
Retained earnings (accumulated losses)
1,603,080 GBP2024-12-31
1,110,350 GBP2023-12-31
488,268 GBP2022-12-31
Equity
2,533,080 GBP2024-12-31
2,040,350 GBP2023-12-31
1,418,268 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-258,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-258,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
492,730 GBP2024-01-01 ~ 2024-12-31
880,082 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
570,880 GBP2024-01-01 ~ 2024-12-31
559,713 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
67,093 GBP2024-01-01 ~ 2024-12-31
66,397 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
10,096 GBP2024-01-01 ~ 2024-12-31
9,064 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
648,069 GBP2024-01-01 ~ 2024-12-31
635,174 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
132024-01-01 ~ 2024-12-31
122023-01-01 ~ 2023-12-31
Director Remuneration
192,133 GBP2024-01-01 ~ 2024-12-31
211,045 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
30,804 GBP2024-01-01 ~ 2024-12-31
31,806 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
121,825 GBP2024-01-01 ~ 2024-12-31
208,878 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
72,651 GBP2023-12-31
Plant and equipment
128,304 GBP2024-12-31
127,509 GBP2023-12-31
Furniture and fittings
16,050 GBP2024-12-31
16,050 GBP2023-12-31
Computers
73,412 GBP2024-12-31
72,152 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
294,326 GBP2024-12-31
288,362 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
86,435 GBP2024-12-31
77,916 GBP2023-12-31
Furniture and fittings
12,855 GBP2024-12-31
11,729 GBP2023-12-31
Computers
56,300 GBP2024-12-31
39,594 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
210,159 GBP2024-12-31
179,355 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
8,519 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,126 GBP2024-01-01 ~ 2024-12-31
Computers
16,706 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
30,804 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
41,869 GBP2024-12-31
49,593 GBP2023-12-31
Furniture and fittings
3,195 GBP2024-12-31
4,321 GBP2023-12-31
Computers
17,112 GBP2024-12-31
32,558 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
356,000 GBP2023-12-31
Investments in Group Undertakings
356,000 GBP2024-12-31
356,000 GBP2023-12-31
Finished Goods
763,900 GBP2024-12-31
934,742 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
542,551 GBP2024-12-31
473,057 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,106,298 GBP2024-12-31
452,036 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
65,665 GBP2024-12-31
213,624 GBP2023-12-31
Prepayments/Accrued Income
Current
93,779 GBP2024-12-31
78,129 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,808,293 GBP2024-12-31
1,216,846 GBP2023-12-31
Trade Creditors/Trade Payables
Current
233,865 GBP2024-12-31
219,755 GBP2023-12-31
Amounts owed to group undertakings
Current
129,601 GBP2024-12-31
185,006 GBP2023-12-31
Other Taxation & Social Security Payable
Current
30,366 GBP2024-12-31
44,724 GBP2023-12-31
Amount of value-added tax that is payable
132,476 GBP2024-12-31
117,515 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
247,902 GBP2024-12-31
224,651 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
172,512 GBP2024-12-31
177,958 GBP2023-12-31
Between one and five year
209,676 GBP2024-12-31
382,188 GBP2023-12-31
All periods
382,188 GBP2024-12-31
560,146 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
18,213 GBP2024-12-31
23,642 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
650,685 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
492,730 GBP2024-01-01 ~ 2024-12-31