Average Number of Employees
502024-01-01 ~ 2024-12-31
522023-01-01 ~ 2023-12-31
Turnover/Revenue
12,492,828 GBP2024-01-01 ~ 2024-12-31
12,168,128 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,998,967 GBP2024-01-01 ~ 2024-12-31
-6,304,602 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,493,861 GBP2024-01-01 ~ 2024-12-31
5,863,526 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,054,023 GBP2024-01-01 ~ 2024-12-31
-5,194,308 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
355,729 GBP2024-01-01 ~ 2024-12-31
628,217 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
113 GBP2024-01-01 ~ 2024-12-31
24,053 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-120,753 GBP2024-01-01 ~ 2024-12-31
-44,140 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
235,089 GBP2024-01-01 ~ 2024-12-31
608,130 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
110,531 GBP2024-01-01 ~ 2024-12-31
364,963 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,496,620 GBP2024-12-31
4,731,677 GBP2023-12-31
Fixed Assets - Investments
8,890 GBP2024-12-31
8,890 GBP2023-12-31
Fixed Assets
4,505,510 GBP2024-12-31
4,740,567 GBP2023-12-31
Total Inventories
1,284,552 GBP2024-12-31
1,237,273 GBP2023-12-31
Debtors
Current
2,186,939 GBP2024-12-31
2,072,142 GBP2023-12-31
Cash at bank and in hand
2,066,664 GBP2024-12-31
2,995,403 GBP2023-12-31
Current Assets
5,538,155 GBP2024-12-31
6,304,818 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,690,140 GBP2024-12-31
Net Current Assets/Liabilities
3,848,015 GBP2024-12-31
3,898,583 GBP2023-12-31
Total Assets Less Current Liabilities
8,353,525 GBP2024-12-31
8,639,150 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,003,767 GBP2023-12-31
Net Assets/Liabilities
6,523,032 GBP2024-12-31
6,412,501 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2023-01-01
Retained earnings (accumulated losses)
6,423,032 GBP2024-12-31
6,312,501 GBP2023-12-31
5,947,538 GBP2023-01-01
Equity
6,523,032 GBP2024-12-31
6,412,501 GBP2023-12-31
6,047,538 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
110,531 GBP2024-01-01 ~ 2024-12-31
364,963 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
550,725 GBP2024-01-01 ~ 2024-12-31
148,751 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
2,066,664 GBP2024-12-31
2,995,403 GBP2023-12-31
3,078,852 GBP2023-01-01
Audit Fees/Expenses
12,500 GBP2024-01-01 ~ 2024-12-31
10,450 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,347,011 GBP2024-01-01 ~ 2024-12-31
2,340,232 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
236,803 GBP2024-01-01 ~ 2024-12-31
255,706 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,762,892 GBP2024-01-01 ~ 2024-12-31
2,765,611 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
257,811 GBP2024-01-01 ~ 2024-12-31
239,675 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
135,519 GBP2024-01-01 ~ 2024-12-31
312,984 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
58,772 GBP2024-01-01 ~ 2024-12-31
143,032 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
175,853 GBP2024-12-31
175,094 GBP2023-12-31
Furniture and fittings
965,732 GBP2024-12-31
892,474 GBP2023-12-31
Office equipment
355,335 GBP2024-12-31
349,505 GBP2023-12-31
Computers
726,285 GBP2024-12-31
689,685 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,511,332 GBP2024-12-31
9,195,664 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
168,607 GBP2023-12-31
Furniture and fittings
849,850 GBP2023-12-31
Office equipment
340,166 GBP2023-12-31
Computers
593,254 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,463,987 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
3,441 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
21,670 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
7,849 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
550,725 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
172,048 GBP2024-12-31
Furniture and fittings
871,520 GBP2024-12-31
Office equipment
348,015 GBP2024-12-31
Computers
632,580 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,014,712 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
3,805 GBP2024-12-31
6,487 GBP2023-12-31
Furniture and fittings
94,212 GBP2024-12-31
42,624 GBP2023-12-31
Office equipment
7,320 GBP2024-12-31
9,339 GBP2023-12-31
Computers
93,705 GBP2024-12-31
96,431 GBP2023-12-31
Investments in Subsidiaries
8,890 GBP2024-12-31
8,890 GBP2023-12-31
Finished Goods/Goods for Resale
1,284,552 GBP2024-12-31
1,237,273 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,838,055 GBP2024-12-31
1,837,015 GBP2023-12-31
Other Debtors
Current
80,777 GBP2024-12-31
Prepayments/Accrued Income
Current
268,107 GBP2024-12-31
235,127 GBP2023-12-31
Other Remaining Borrowings
Current
438,939 GBP2024-12-31
435,665 GBP2023-12-31
Trade Creditors/Trade Payables
Current
229,204 GBP2024-12-31
539,078 GBP2023-12-31
Amounts owed to group undertakings
Current
256,521 GBP2024-12-31
278,127 GBP2023-12-31
Corporation Tax Payable
Current
227,804 GBP2023-12-31
Taxation/Social Security Payable
Current
116,626 GBP2024-12-31
221,273 GBP2023-12-31
Other Creditors
Current
127,813 GBP2024-12-31
31,042 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
432,475 GBP2024-12-31
670,514 GBP2023-12-31
Creditors
Current
1,690,140 GBP2024-12-31
2,406,235 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,472,092 GBP2024-12-31
2,003,767 GBP2023-12-31
Total Borrowings
1,911,031 GBP2024-12-31
2,439,432 GBP2023-12-31
Net Deferred Tax Liability/Asset
-358,401 GBP2024-12-31
-222,882 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-135,519 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-418,143 GBP2024-12-31
-457,803 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
532,446 GBP2024-12-31
536,704 GBP2023-12-31
Between one and five year
451,229 GBP2024-12-31
1,638,240 GBP2023-12-31
More than five year
1,083,250 GBP2024-12-31
1,317,309 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,066,925 GBP2024-12-31
3,492,253 GBP2023-12-31