Turnover/Revenue
16,383,688 GBP2024-01-01 ~ 2024-12-31
22,047,419 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,511,412 GBP2024-01-01 ~ 2024-12-31
-19,914,953 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,872,276 GBP2024-01-01 ~ 2024-12-31
2,132,466 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-529,143 GBP2024-01-01 ~ 2024-12-31
-814,780 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-575,822 GBP2024-01-01 ~ 2024-12-31
-558,404 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,083 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-101,534 GBP2024-01-01 ~ 2024-12-31
101,534 GBP2024-01-01 ~ 2024-12-31
-156,337 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
671,860 GBP2024-01-01 ~ 2024-12-31
602,945 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
502,774 GBP2024-01-01 ~ 2024-12-31
455,150 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
17,689 GBP2024-12-31
8,911 GBP2023-12-31
Total Inventories
2,446,250 GBP2024-12-31
2,597,910 GBP2023-12-31
Debtors
Current
4,045,144 GBP2024-12-31
3,717,855 GBP2023-12-31
Cash at bank and in hand
79,894 GBP2024-12-31
550,992 GBP2023-12-31
Current Assets
6,571,288 GBP2024-12-31
6,866,757 GBP2023-12-31
Net Current Assets/Liabilities
2,142,668 GBP2024-12-31
1,967,341 GBP2023-12-31
Total Assets Less Current Liabilities
2,160,357 GBP2024-12-31
1,976,252 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-141,297 GBP2023-12-31
Net Assets/Liabilities
2,157,729 GBP2024-12-31
1,834,955 GBP2023-12-31
Equity
Called up share capital
840 GBP2024-12-31
840 GBP2023-12-31
1,200 GBP2022-12-31
Capital redemption reserve
360 GBP2024-12-31
360 GBP2023-12-31
Retained earnings (accumulated losses)
2,156,529 GBP2024-12-31
1,833,755 GBP2023-12-31
1,861,105 GBP2022-12-31
Equity
2,157,729 GBP2024-12-31
1,834,955 GBP2023-12-31
1,862,305 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
502,774 GBP2024-01-01 ~ 2024-12-31
455,150 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-180,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-180,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
4,767 GBP2024-01-01 ~ 2024-12-31
1,586 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
247,022 GBP2024-01-01 ~ 2024-12-31
228,641 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
29,553 GBP2024-01-01 ~ 2024-12-31
27,204 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
369,453 GBP2024-01-01 ~ 2024-12-31
293,996 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
72024-01-01 ~ 2024-12-31
72023-01-01 ~ 2023-12-31
Average Number of Employees
82024-01-01 ~ 2024-12-31
82023-01-01 ~ 2023-12-31
Director Remuneration
120,000 GBP2024-01-01 ~ 2024-12-31
120,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,070 GBP2024-01-01 ~ 2024-12-31
9,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
167,965 GBP2024-01-01 ~ 2024-12-31
141,816 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
2,711 GBP2024-12-31
Deferred Tax Liabilities
2,711 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
46,911 GBP2024-12-31
38,476 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
46,911 GBP2024-12-31
38,476 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-5,110 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-5,110 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
29,222 GBP2024-12-31
29,565 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
29,222 GBP2024-12-31
29,565 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
4,767 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
4,767 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-5,110 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,110 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
17,689 GBP2024-12-31
8,911 GBP2023-12-31
Raw materials and consumables
1,452,190 GBP2024-12-31
1,036,560 GBP2023-12-31
Finished Goods/Goods for Resale
993,060 GBP2024-12-31
1,560,350 GBP2023-12-31
Other types of inventories not specified separately
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
2,451,788 GBP2024-12-31
3,632,745 GBP2023-12-31
Other Debtors
Current, Amounts falling due within one year
39,458 GBP2024-12-31
19,751 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,045,144 GBP2024-12-31
3,717,855 GBP2023-12-31
Cash and Cash Equivalents
79,894 GBP2024-12-31
550,992 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
1,897,051 GBP2024-12-31
2,826,573 GBP2023-12-31
Non-current, Amounts falling due after one year
141,297 GBP2023-12-31
Other Remaining Borrowings
Non-current
141,297 GBP2023-12-31
Current
1,897,051 GBP2024-12-31
2,826,573 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,628 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
700 shares2024-12-31
700 shares2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
23 shares2024-12-31
23 shares2023-12-31
Par Value of Share
Class 4 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
35 shares2024-12-31
35 shares2023-12-31
Number of Shares Issued (Fully Paid)
840 shares2024-12-31
840 shares2023-12-31
Nominal value of allotted share capital
840 GBP2024-01-01 ~ 2024-12-31
840 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
24,540 GBP2024-12-31
9,540 GBP2023-12-31
Between two and five year
64,984 GBP2024-12-31
14,525 GBP2023-12-31
More than five year
1,250 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
90,774 GBP2024-12-31
24,065 GBP2023-12-31