Administrative Expenses
-2,300,608 GBP2024-01-01 ~ 2024-12-31
-2,294,818 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
60,627 GBP2024-01-01 ~ 2024-12-31
36,069 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-300,182 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,653,819 GBP2024-01-01 ~ 2024-12-31
1,847,896 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,310,994 GBP2024-01-01 ~ 2024-12-31
1,412,817 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
62,394 GBP2024-12-31
39,949 GBP2023-12-31
Debtors
3,990,130 GBP2024-12-31
978,060 GBP2023-12-31
Cash at bank and in hand
1,314,077 GBP2024-12-31
2,174,300 GBP2023-12-31
Current Assets
9,900,710 GBP2024-12-31
9,206,498 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,972,305 GBP2023-12-31
Net Current Assets/Liabilities
4,322,618 GBP2024-12-31
3,234,193 GBP2023-12-31
Total Assets Less Current Liabilities
4,385,012 GBP2024-12-31
3,274,142 GBP2023-12-31
Net Assets/Liabilities
4,380,000 GBP2024-12-31
3,269,006 GBP2023-12-31
Equity
Called up share capital
120,000 GBP2024-12-31
120,000 GBP2023-12-31
120,000 GBP2022-12-31
Retained earnings (accumulated losses)
4,260,000 GBP2024-12-31
3,149,006 GBP2023-12-31
1,936,189 GBP2022-12-31
Equity
4,380,000 GBP2024-12-31
3,269,006 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,310,994 GBP2024-01-01 ~ 2024-12-31
1,412,817 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-200,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
14,400 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
672024-01-01 ~ 2024-12-31
592023-01-01 ~ 2023-12-31
Wages/Salaries
2,779,067 GBP2024-01-01 ~ 2024-12-31
2,291,520 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
101,222 GBP2024-01-01 ~ 2024-12-31
99,410 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,178,801 GBP2024-01-01 ~ 2024-12-31
2,677,939 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
129,645 GBP2024-01-01 ~ 2024-12-31
188,610 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,746 GBP2024-01-01 ~ 2024-12-31
565 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
64,131 GBP2024-12-31
34,124 GBP2023-12-31
Furniture and fittings
26,997 GBP2024-12-31
31,855 GBP2023-12-31
Computers
25,171 GBP2024-12-31
27,252 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
116,299 GBP2024-12-31
93,231 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-8,520 GBP2024-01-01 ~ 2024-12-31
Computers
-4,541 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-13,061 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
25,076 GBP2024-12-31
21,376 GBP2023-12-31
Furniture and fittings
13,495 GBP2024-12-31
17,979 GBP2023-12-31
Computers
15,334 GBP2024-12-31
13,927 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
53,905 GBP2024-12-31
53,282 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,700 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,034 GBP2024-01-01 ~ 2024-12-31
Computers
5,270 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
12,004 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
Furniture and fittings
-7,518 GBP2024-01-01 ~ 2024-12-31
Computers
-3,863 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-11,381 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
39,055 GBP2024-12-31
12,748 GBP2023-12-31
Furniture and fittings
13,502 GBP2024-12-31
13,876 GBP2023-12-31
Computers
9,837 GBP2024-12-31
13,325 GBP2023-12-31
Finished Goods/Goods for Resale
4,596,503 GBP2024-12-31
6,054,138 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
730,333 GBP2024-12-31
718,318 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,647,098 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
458,646 GBP2024-12-31
193,382 GBP2023-12-31
Prepayments/Accrued Income
Current
154,053 GBP2024-12-31
66,360 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,990,130 GBP2024-12-31
Current, Amounts falling due within one year
978,060 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,222,061 GBP2024-12-31
4,198,974 GBP2023-12-31
Corporation Tax Payable
Current
341,613 GBP2024-12-31
434,514 GBP2023-12-31
Other Taxation & Social Security Payable
Current
625,974 GBP2024-12-31
285,897 GBP2023-12-31
Other Creditors
Current
283,754 GBP2024-12-31
973,896 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
104,690 GBP2024-12-31
79,024 GBP2023-12-31
Creditors
Current
5,578,092 GBP2024-12-31
5,972,305 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120,000 shares2024-12-31
120,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
259,000 GBP2024-12-31
259,000 GBP2023-12-31
Between two and five year
1,036,000 GBP2024-12-31
1,036,000 GBP2023-12-31
More than five year
1,786,745 GBP2024-12-31
2,045,745 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,081,745 GBP2024-12-31
3,340,745 GBP2023-12-31