Cost of Sales
-11,574,272 GBP2024-01-01 ~ 2024-09-30
-14,739,091 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-973,342 GBP2024-01-01 ~ 2024-09-30
-1,469,980 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,461,987 GBP2024-01-01 ~ 2024-09-30
-1,414,978 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
868 GBP2024-01-01 ~ 2024-09-30
0 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-611 GBP2024-01-01 ~ 2024-09-30
-20,756 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
587,443 GBP2024-01-01 ~ 2024-09-30
1,431,200 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
517,891 GBP2024-01-01 ~ 2024-09-30
1,091,400 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
0 GBP2024-09-30
75,545 GBP2023-12-31
Property, Plant & Equipment
167,390 GBP2024-09-30
644,801 GBP2023-12-31
Fixed Assets - Investments
0 GBP2024-09-30
32,500 GBP2023-12-31
Fixed Assets
167,390 GBP2024-09-30
752,846 GBP2023-12-31
Debtors
1,658,517 GBP2024-09-30
2,151,737 GBP2023-12-31
Cash at bank and in hand
1,549,418 GBP2024-09-30
1,300,508 GBP2023-12-31
Current Assets
3,717,887 GBP2024-09-30
4,087,098 GBP2023-12-31
Net Current Assets/Liabilities
902,065 GBP2024-09-30
1,014,320 GBP2023-12-31
Total Assets Less Current Liabilities
1,069,455 GBP2024-09-30
1,767,166 GBP2023-12-31
Net Assets/Liabilities
1,020,072 GBP2024-09-30
1,493,150 GBP2023-12-31
Equity
Called up share capital
6,000 GBP2024-09-30
6,000 GBP2023-12-31
6,000 GBP2022-12-31
Capital redemption reserve
4,000 GBP2024-09-30
4,000 GBP2023-12-31
4,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,010,072 GBP2024-09-30
1,483,150 GBP2023-12-31
898,620 GBP2022-12-31
Equity
1,020,072 GBP2024-09-30
1,493,150 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
517,891 GBP2024-01-01 ~ 2024-09-30
1,091,400 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-506,870 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-990,969 GBP2024-01-01 ~ 2024-09-30
Audit Fees/Expenses
14,208 GBP2024-01-01 ~ 2024-09-30
8,880 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
742024-01-01 ~ 2024-09-30
782023-01-01 ~ 2023-12-31
Wages/Salaries
1,287,127 GBP2024-01-01 ~ 2024-09-30
1,529,624 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,866 GBP2024-01-01 ~ 2024-09-30
55,238 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,441,387 GBP2024-01-01 ~ 2024-09-30
1,710,024 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
48,888 GBP2024-01-01 ~ 2024-09-30
38,890 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-102,830 GBP2024-01-01 ~ 2024-09-30
12,887 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
11,687 GBP2024-09-30
72,912 GBP2023-12-31
Development expenditure
0 GBP2024-09-30
68,833 GBP2023-12-31
Intangible Assets - Gross Cost
11,687 GBP2024-09-30
141,745 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
0 GBP2024-09-30
34,335 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
11,687 GBP2024-09-30
66,200 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
0 GBP2024-01-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
6,573 GBP2024-01-01 ~ 2024-09-30
Intangible Assets
Development expenditure
0 GBP2024-09-30
34,498 GBP2023-12-31
Intangible Assets
0 GBP2024-09-30
75,545 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
86,479 GBP2024-09-30
532,168 GBP2023-12-31
Furniture and fittings
73,536 GBP2024-09-30
310,888 GBP2023-12-31
Motor vehicles
258,625 GBP2024-09-30
251,530 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
418,640 GBP2024-09-30
1,284,442 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-09-30
Furniture and fittings
0 GBP2024-01-01 ~ 2024-09-30
Motor vehicles
-37,700 GBP2024-01-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-37,700 GBP2024-01-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
59,969 GBP2024-09-30
208,520 GBP2023-12-31
Furniture and fittings
73,442 GBP2024-09-30
240,103 GBP2023-12-31
Motor vehicles
117,839 GBP2024-09-30
109,118 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
251,250 GBP2024-09-30
639,641 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
5,971 GBP2024-01-01 ~ 2024-09-30
Furniture and fittings
21,824 GBP2024-01-01 ~ 2024-09-30
Motor vehicles
51,913 GBP2024-01-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
82,872 GBP2024-01-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-09-30
Furniture and fittings
0 GBP2024-01-01 ~ 2024-09-30
Motor vehicles
-30,451 GBP2024-01-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-30,451 GBP2024-01-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
26,510 GBP2024-09-30
323,648 GBP2023-12-31
Furniture and fittings
94 GBP2024-09-30
70,785 GBP2023-12-31
Motor vehicles
140,786 GBP2024-09-30
142,412 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
107,956 GBP2023-12-31
Finished Goods/Goods for Resale
509,952 GBP2024-09-30
634,853 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
954,611 GBP2024-09-30
1,317,142 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
395,218 GBP2024-09-30
0 GBP2023-12-31
Other Debtors
Current
0 GBP2024-09-30
139,636 GBP2023-12-31
Prepayments/Accrued Income
Current
308,688 GBP2024-09-30
694,959 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-09-30
40,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
12,929 GBP2024-09-30
17,208 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,851,144 GBP2024-09-30
2,123,262 GBP2023-12-31
Amounts owed to group undertakings
Current
15,527 GBP2024-09-30
15,527 GBP2023-12-31
Corporation Tax Payable
Current
494,592 GBP2024-09-30
332,509 GBP2023-12-31
Other Taxation & Social Security Payable
Current
185,911 GBP2024-09-30
189,711 GBP2023-12-31
Other Creditors
Current
143,351 GBP2024-09-30
166,029 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
112,368 GBP2024-09-30
188,532 GBP2023-12-31
Creditors
Current
2,815,822 GBP2024-09-30
3,072,778 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-09-30
96,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
21,490 GBP2024-09-30
46,626 GBP2023-12-31
Creditors
Non-current
21,490 GBP2024-09-30
143,293 GBP2023-12-31
Bank Borrowings
0 GBP2024-09-30
136,667 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-09-30
40,000 GBP2023-12-31
Non-current
0 GBP2024-09-30
96,667 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
14,000 GBP2024-09-30
17,208 GBP2023-12-31
Minimum gross finance lease payments owing
38,500 GBP2024-09-30
63,834 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
34,419 GBP2024-09-30
63,834 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,000 shares2024-09-30
6,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
119,386 GBP2024-09-30
115,362 GBP2023-12-31
Between two and five year
378,225 GBP2024-09-30
332,667 GBP2023-12-31
More than five year
241,608 GBP2024-09-30
246,695 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
739,219 GBP2024-09-30
694,724 GBP2023-12-31