Par Value of Share
Class 1 ordinary share
12025-01-01 ~ 2025-12-31
Turnover/Revenue
17,622,945 GBP2025-01-01 ~ 2025-12-31
30,880,635 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
9,872,831 GBP2025-01-01 ~ 2025-12-31
23,552,869 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
7,750,114 GBP2025-01-01 ~ 2025-12-31
7,327,766 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
5,646,591 GBP2025-01-01 ~ 2025-12-31
5,533,845 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
2,103,523 GBP2025-01-01 ~ 2025-12-31
1,793,921 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
89,421 GBP2025-01-01 ~ 2025-12-31
120,129 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
69,642 GBP2025-01-01 ~ 2025-12-31
1,575 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
2,123,302 GBP2025-01-01 ~ 2025-12-31
1,912,475 GBP2024-01-01 ~ 2024-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
484,000 GBP2025-01-01 ~ 2025-12-31
480,862 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
1,639,302 GBP2025-01-01 ~ 2025-12-31
1,431,613 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
1,639,302 GBP2025-01-01 ~ 2025-12-31
1,431,613 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
72,500 GBP2025-12-31
83,000 GBP2024-12-31
Property, Plant & Equipment
448,719 GBP2025-12-31
441,959 GBP2024-12-31
Fixed Assets - Investments
2 GBP2025-12-31
2 GBP2024-12-31
Fixed Assets
521,221 GBP2025-12-31
524,961 GBP2024-12-31
Total Inventories
737,745 GBP2025-12-31
390,829 GBP2024-12-31
Debtors
5,014,611 GBP2025-12-31
2,686,350 GBP2024-12-31
Cash at bank and in hand
1,125,075 GBP2025-12-31
7,280,993 GBP2024-12-31
Current Assets
6,877,431 GBP2025-12-31
10,358,172 GBP2024-12-31
Creditors
Current
4,232,998 GBP2025-12-31
4,557,856 GBP2024-12-31
Net Current Assets/Liabilities
2,644,433 GBP2025-12-31
5,800,316 GBP2024-12-31
Total Assets Less Current Liabilities
3,165,654 GBP2025-12-31
6,325,277 GBP2024-12-31
Creditors
Non-current
-26,108 GBP2025-12-31
-2,625,033 GBP2024-12-31
Net Assets/Liabilities
3,067,484 GBP2025-12-31
3,628,182 GBP2024-12-31
Equity
Called up share capital
25 GBP2025-12-31
25 GBP2024-12-31
25 GBP2023-12-31
Retained earnings (accumulated losses)
3,067,459 GBP2025-12-31
3,628,157 GBP2024-12-31
3,396,544 GBP2023-12-31
Equity
3,067,484 GBP2025-12-31
3,628,182 GBP2024-12-31
3,396,569 GBP2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,200,000 GBP2025-01-01 ~ 2025-12-31
-1,200,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-2,200,000 GBP2025-01-01 ~ 2025-12-31
-1,200,000 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,639,302 GBP2025-01-01 ~ 2025-12-31
1,431,613 GBP2024-01-01 ~ 2024-12-31
Bank Overdrafts
-184,567 GBP2025-12-31
Wages/Salaries
3,486,866 GBP2025-01-01 ~ 2025-12-31
3,468,791 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
461,983 GBP2025-01-01 ~ 2025-12-31
441,650 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
226,276 GBP2025-01-01 ~ 2025-12-31
199,367 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
4,175,125 GBP2025-01-01 ~ 2025-12-31
4,109,808 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
522025-01-01 ~ 2025-12-31
532024-01-01 ~ 2024-12-31
Director Remuneration
246,432 GBP2025-01-01 ~ 2025-12-31
451,698 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
104,488 GBP2025-01-01 ~ 2025-12-31
108,862 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
35,975 GBP2025-01-01 ~ 2025-12-31
32,500 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
484,000 GBP2025-01-01 ~ 2025-12-31
480,862 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
530,826 GBP2025-01-01 ~ 2025-12-31
478,119 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Net goodwill
135,000 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
62,500 GBP2025-12-31
52,000 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
10,500 GBP2025-01-01 ~ 2025-12-31
Intangible Assets
Net goodwill
72,500 GBP2025-12-31
83,000 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
430,391 GBP2025-12-31
430,391 GBP2024-12-31
Furniture and fittings
534,784 GBP2025-12-31
521,468 GBP2024-12-31
Computers
274,574 GBP2025-12-31
192,694 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
1,239,749 GBP2025-12-31
1,144,553 GBP2024-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-22,250 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Disposals
-22,250 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
325,453 GBP2025-12-31
313,073 GBP2024-12-31
Furniture and fittings
408,856 GBP2025-12-31
355,119 GBP2024-12-31
Computers
56,721 GBP2025-12-31
34,402 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
791,030 GBP2025-12-31
702,594 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
12,380 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
69,789 GBP2025-01-01 ~ 2025-12-31
Computers
22,319 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
104,488 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-16,052 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-16,052 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Improvements to leasehold property
104,938 GBP2025-12-31
117,318 GBP2024-12-31
Furniture and fittings
125,928 GBP2025-12-31
166,349 GBP2024-12-31
Computers
217,853 GBP2025-12-31
158,292 GBP2024-12-31
Investments in Group Undertakings
Cost valuation
2 GBP2024-12-31
Investments in Group Undertakings
2 GBP2025-12-31
2 GBP2024-12-31
Finished Goods
737,745 GBP2025-12-31
390,829 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
1,596,330 GBP2025-12-31
2,208,981 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
1,002,834 GBP2025-12-31
11,630 GBP2024-12-31
Other Debtors
Current
430,360 GBP2025-12-31
296,346 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
70,162 GBP2025-12-31
4,162 GBP2024-12-31
Prepayments/Accrued Income
Current
999,219 GBP2025-12-31
165,231 GBP2024-12-31
Debtors
Amounts falling due within one year, Current
4,098,905 GBP2025-12-31
Current, Amounts falling due within one year
2,686,350 GBP2024-12-31
Bank Borrowings/Overdrafts
Current
184,567 GBP2025-12-31
Trade Creditors/Trade Payables
Current
784,428 GBP2025-12-31
502,820 GBP2024-12-31
Amounts owed to group undertakings
Current
121,008 GBP2025-12-31
99,353 GBP2024-12-31
Other Taxation & Social Security Payable
Current
136,195 GBP2025-12-31
112,804 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
2,994,872 GBP2025-12-31
3,602,586 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
66,170 GBP2025-12-31
66,170 GBP2024-12-31
Between one and five year
137,854 GBP2025-12-31
204,024 GBP2024-12-31
All periods
204,024 GBP2025-12-31
270,194 GBP2024-12-31
Bank Overdrafts
Secured
184,567 GBP2025-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
72,062 GBP2025-12-31
72,062 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25 shares2025-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,639,302 GBP2025-01-01 ~ 2025-12-31