Cost of Sales
-18,939,420 GBP2024-01-01 ~ 2024-12-31
-20,477,936 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,484,749 GBP2024-01-01 ~ 2024-12-31
-4,462,496 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-11,453 GBP2024-01-01 ~ 2024-12-31
-110 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,081,294 GBP2024-01-01 ~ 2024-12-31
1,668,953 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
830,294 GBP2024-01-01 ~ 2024-12-31
1,292,278 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
308,783 GBP2024-12-31
229,719 GBP2023-12-31
Fixed Assets - Investments
1,104 GBP2024-12-31
1,104 GBP2023-12-31
Fixed Assets
309,887 GBP2024-12-31
230,823 GBP2023-12-31
Debtors
10,631,158 GBP2024-12-31
11,559,456 GBP2023-12-31
Cash at bank and in hand
39,150 GBP2024-12-31
59,916 GBP2023-12-31
Current Assets
13,814,776 GBP2024-12-31
15,185,899 GBP2023-12-31
Net Current Assets/Liabilities
4,900,581 GBP2024-12-31
4,950,145 GBP2023-12-31
Total Assets Less Current Liabilities
5,210,468 GBP2024-12-31
5,180,968 GBP2023-12-31
Net Assets/Liabilities
5,155,968 GBP2024-12-31
5,135,968 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2022-12-31
Retained earnings (accumulated losses)
5,155,966 GBP2024-12-31
5,135,966 GBP2023-12-31
5,115,966 GBP2022-12-31
Equity
5,155,968 GBP2024-12-31
5,135,968 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
830,294 GBP2024-01-01 ~ 2024-12-31
1,292,278 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,272,278 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-810,294 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
20,250 GBP2024-01-01 ~ 2024-12-31
12,200 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
652024-01-01 ~ 2024-12-31
652023-01-01 ~ 2023-12-31
Wages/Salaries
2,296,397 GBP2024-01-01 ~ 2024-12-31
2,211,239 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
135,740 GBP2024-01-01 ~ 2024-12-31
121,527 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,694,961 GBP2024-01-01 ~ 2024-12-31
2,548,303 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,500 GBP2024-01-01 ~ 2024-12-31
-29,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
181,423 GBP2024-12-31
181,423 GBP2023-12-31
Plant and equipment
329,952 GBP2024-12-31
247,397 GBP2023-12-31
Motor vehicles
224,454 GBP2024-12-31
214,958 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
735,829 GBP2024-12-31
643,778 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-24,509 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-24,509 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
42,244 GBP2024-12-31
37,709 GBP2023-12-31
Plant and equipment
245,632 GBP2024-12-31
240,881 GBP2023-12-31
Motor vehicles
139,170 GBP2024-12-31
135,469 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
427,046 GBP2024-12-31
414,059 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
4,535 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
4,751 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
25,910 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
35,196 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-22,209 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-22,209 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
139,179 GBP2024-12-31
143,714 GBP2023-12-31
Plant and equipment
84,320 GBP2024-12-31
6,516 GBP2023-12-31
Motor vehicles
85,284 GBP2024-12-31
79,489 GBP2023-12-31
Finished Goods/Goods for Resale
3,144,468 GBP2024-12-31
3,566,527 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,309,404 GBP2024-12-31
4,516,602 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,198,137 GBP2024-12-31
6,893,985 GBP2023-12-31
Other Debtors
Current
1,565 GBP2024-12-31
1,218 GBP2023-12-31
Prepayments/Accrued Income
Current
122,052 GBP2024-12-31
147,651 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
10,631,158 GBP2024-12-31
11,559,456 GBP2023-12-31
Bank Overdrafts
3,695,275 GBP2024-12-31
3,689,702 GBP2023-12-31
Total Borrowings
Current
3,695,275 GBP2024-12-31
3,689,702 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
3,695,275 GBP2024-12-31
3,689,702 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,464,027 GBP2024-12-31
2,434,429 GBP2023-12-31
Amounts owed to group undertakings
Current
2,226,406 GBP2024-12-31
2,681,743 GBP2023-12-31
Corporation Tax Payable
Current
49,129 GBP2024-12-31
241,500 GBP2023-12-31
Other Taxation & Social Security Payable
Current
243,390 GBP2024-12-31
599,176 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
235,968 GBP2024-12-31
589,204 GBP2023-12-31
Creditors
Current
8,914,195 GBP2024-12-31
10,235,754 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31
2 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
304,375 GBP2024-12-31
300,739 GBP2023-12-31
Between two and five year
627,787 GBP2024-12-31
405,250 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
932,162 GBP2024-12-31
705,989 GBP2023-12-31
Director Remuneration
156,535 GBP2024-01-01 ~ 2024-12-31
131,750 GBP2023-01-01 ~ 2023-12-31