Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
10,773,942 GBP2024-01-01 ~ 2024-12-31
11,005,810 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
6,134,016 GBP2024-01-01 ~ 2024-12-31
6,239,279 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,639,926 GBP2024-01-01 ~ 2024-12-31
4,766,531 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,488,767 GBP2024-01-01 ~ 2024-12-31
4,293,832 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
151,159 GBP2024-01-01 ~ 2024-12-31
472,699 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
26,983 GBP2024-01-01 ~ 2024-12-31
36,390 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
124,176 GBP2024-01-01 ~ 2024-12-31
436,309 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
26,248 GBP2024-01-01 ~ 2024-12-31
107,566 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
97,928 GBP2024-01-01 ~ 2024-12-31
328,743 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
97,928 GBP2024-01-01 ~ 2024-12-31
328,743 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
376,450 GBP2024-12-31
443,422 GBP2023-12-31
Fixed Assets
376,450 GBP2024-12-31
443,422 GBP2023-12-31
Total Inventories
3,397,337 GBP2024-12-31
2,909,360 GBP2023-12-31
Debtors
1,613,896 GBP2024-12-31
2,619,969 GBP2023-12-31
Cash at bank and in hand
530,798 GBP2024-12-31
78,425 GBP2023-12-31
Current Assets
5,542,031 GBP2024-12-31
5,607,754 GBP2023-12-31
Creditors
Current
3,020,665 GBP2024-12-31
2,733,399 GBP2023-12-31
Net Current Assets/Liabilities
2,521,366 GBP2024-12-31
2,874,355 GBP2023-12-31
Total Assets Less Current Liabilities
2,897,816 GBP2024-12-31
3,317,777 GBP2023-12-31
Net Assets/Liabilities
2,723,546 GBP2024-12-31
3,010,639 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Capital redemption reserve
25,000 GBP2024-12-31
25,000 GBP2023-12-31
25,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,698,446 GBP2024-12-31
2,985,539 GBP2023-12-31
3,232,115 GBP2022-12-31
Equity
2,723,546 GBP2024-12-31
3,010,639 GBP2023-12-31
3,257,215 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-385,021 GBP2024-01-01 ~ 2024-12-31
-575,319 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-385,021 GBP2024-01-01 ~ 2024-12-31
-575,319 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
97,928 GBP2024-01-01 ~ 2024-12-31
328,743 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,410,497 GBP2024-01-01 ~ 2024-12-31
2,235,858 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
225,153 GBP2024-01-01 ~ 2024-12-31
218,867 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
79,352 GBP2024-01-01 ~ 2024-12-31
73,926 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,715,002 GBP2024-01-01 ~ 2024-12-31
2,528,651 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
432024-01-01 ~ 2024-12-31
402023-01-01 ~ 2023-12-31
Director Remuneration
252,934 GBP2024-01-01 ~ 2024-12-31
240,751 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
98,563 GBP2024-01-01 ~ 2024-12-31
91,229 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
51,055 GBP2024-01-01 ~ 2024-12-31
97,663 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
31,044 GBP2024-01-01 ~ 2024-12-31
102,620 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
72,801 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
72,801 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
169,385 GBP2024-12-31
169,385 GBP2023-12-31
Plant and equipment
625,398 GBP2024-12-31
555,587 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
142,811 GBP2024-12-31
123,281 GBP2023-12-31
Plant and equipment
533,724 GBP2024-12-31
492,457 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
19,530 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
41,267 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
26,574 GBP2024-12-31
46,104 GBP2023-12-31
Plant and equipment
91,674 GBP2024-12-31
63,130 GBP2023-12-31
Land and buildings, Short leasehold
17,950 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
375,083 GBP2024-12-31
370,747 GBP2023-12-31
Motor vehicles
239,949 GBP2024-12-31
239,949 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,475,815 GBP2024-12-31
1,421,668 GBP2023-12-31
Property, Plant & Equipment - Disposals
-20,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
257,538 GBP2024-12-31
226,759 GBP2023-12-31
Motor vehicles
110,761 GBP2024-12-31
67,699 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,099,365 GBP2024-12-31
978,246 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
30,779 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
43,062 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
141,119 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
117,545 GBP2024-12-31
143,988 GBP2023-12-31
Motor vehicles
129,188 GBP2024-12-31
172,250 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
42,556 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
127,669 GBP2024-12-31
170,225 GBP2023-12-31
Finished Goods
3,007,521 GBP2024-12-31
2,909,360 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
775,981 GBP2024-12-31
1,635,258 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
663,760 GBP2024-12-31
814,010 GBP2023-12-31
Other Debtors
Current
8,481 GBP2024-12-31
24,569 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
9,026 GBP2023-12-31
Prepayments
Current
165,674 GBP2024-12-31
137,106 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,613,896 GBP2024-12-31
Current, Amounts falling due within one year
2,619,969 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
60,000 GBP2024-12-31
105,950 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
48,068 GBP2024-12-31
49,502 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,926,275 GBP2024-12-31
1,648,726 GBP2023-12-31
Amounts owed to group undertakings
Current
9,641 GBP2024-12-31
Corporation Tax Payable
Current
51,064 GBP2024-12-31
153,306 GBP2023-12-31
Other Taxation & Social Security Payable
Current
118,689 GBP2024-12-31
105,300 GBP2023-12-31
Other Creditors
Current
21,643 GBP2024-12-31
18,954 GBP2023-12-31
Accrued Liabilities
Current
433,508 GBP2024-12-31
379,175 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
35,000 GBP2024-12-31
95,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
32,420 GBP2024-12-31
80,481 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
60,000 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
105,950 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
60,000 GBP2023-12-31
Between two and five year, Non-current
35,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
48,068 GBP2024-12-31
49,502 GBP2023-12-31
Between one and five year, hire purchase agreements
32,420 GBP2024-12-31
hire purchase agreements
80,488 GBP2024-12-31
129,983 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
252,770 GBP2024-12-31
249,590 GBP2023-12-31
Between one and five year
247,869 GBP2024-12-31
478,380 GBP2023-12-31
More than five year
1,590 GBP2024-12-31
All periods
502,229 GBP2024-12-31
727,970 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
40,850 GBP2024-12-31
65,657 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
97,928 GBP2024-01-01 ~ 2024-12-31