Distribution Costs
-44,579 GBP2024-01-01 ~ 2024-12-31
-176,385 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,601,995 GBP2024-01-01 ~ 2024-12-31
-3,611,549 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,755 GBP2024-01-01 ~ 2024-12-31
315 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-121,809 GBP2024-01-01 ~ 2024-12-31
-242,607 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
723,831 GBP2024-01-01 ~ 2024-12-31
-384,864 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
171,758 GBP2024-01-01 ~ 2024-12-31
-169,395 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
895,589 GBP2024-01-01 ~ 2024-12-31
-554,259 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,223,729 GBP2024-12-31
328,140 GBP2023-12-31
882,399 GBP2022-12-31
Property, Plant & Equipment
116,079 GBP2024-12-31
82,813 GBP2023-12-31
Debtors
1,680,361 GBP2024-12-31
2,013,842 GBP2023-12-31
Cash at bank and in hand
3,771 GBP2024-12-31
50,406 GBP2023-12-31
Current Assets
1,919,517 GBP2024-12-31
4,707,958 GBP2023-12-31
Net Current Assets/Liabilities
1,128,262 GBP2024-12-31
265,939 GBP2023-12-31
Total Assets Less Current Liabilities
1,244,341 GBP2024-12-31
348,752 GBP2023-12-31
Equity
Called up share capital
1,084 GBP2024-12-31
1,084 GBP2023-12-31
Share premium
18,513 GBP2024-12-31
18,513 GBP2023-12-31
Capital redemption reserve
1,015 GBP2024-12-31
1,015 GBP2023-12-31
Equity
1,244,341 GBP2024-12-31
348,752 GBP2023-12-31
Audit Fees/Expenses
16,880 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
422024-01-01 ~ 2024-12-31
502023-01-01 ~ 2023-12-31
Wages/Salaries
1,697,832 GBP2024-01-01 ~ 2024-12-31
1,951,031 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,669 GBP2024-01-01 ~ 2024-12-31
51,727 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,906,737 GBP2024-01-01 ~ 2024-12-31
2,209,796 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
104,478 GBP2024-01-01 ~ 2024-12-31
105,633 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-171,758 GBP2024-01-01 ~ 2024-12-31
169,395 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
244,271 GBP2024-12-31
241,193 GBP2023-12-31
Furniture and fittings
406,741 GBP2024-12-31
416,037 GBP2023-12-31
Computers
768,844 GBP2024-12-31
717,904 GBP2023-12-31
Motor vehicles
27,500 GBP2024-12-31
27,500 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,447,356 GBP2024-12-31
1,402,634 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,984 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-9,296 GBP2024-01-01 ~ 2024-12-31
Computers
-22,736 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-35,016 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
225,681 GBP2024-12-31
223,787 GBP2023-12-31
Furniture and fittings
404,924 GBP2024-12-31
415,753 GBP2023-12-31
Computers
673,172 GBP2024-12-31
652,781 GBP2023-12-31
Motor vehicles
27,500 GBP2024-12-31
27,500 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,331,277 GBP2024-12-31
1,319,821 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,878 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-1,533 GBP2024-01-01 ~ 2024-12-31
Computers
42,541 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
45,886 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,984 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-9,296 GBP2024-01-01 ~ 2024-12-31
Computers
-22,150 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-34,430 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
18,590 GBP2024-12-31
17,406 GBP2023-12-31
Furniture and fittings
1,817 GBP2024-12-31
284 GBP2023-12-31
Computers
95,672 GBP2024-12-31
65,123 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
235,385 GBP2024-12-31
2,643,710 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
443,214 GBP2024-12-31
1,556,714 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
226,552 GBP2024-12-31
2,845 GBP2023-12-31
Other Debtors
Current
4,823 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
692,321 GBP2024-12-31
312,590 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
313,451 GBP2024-12-31
141,693 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,680,361 GBP2024-12-31
2,013,842 GBP2023-12-31
Trade Creditors/Trade Payables
Current
293,427 GBP2024-12-31
160,877 GBP2023-12-31
Amounts owed to group undertakings
Current
258,109 GBP2024-12-31
3,875,204 GBP2023-12-31
Other Taxation & Social Security Payable
Current
49,405 GBP2024-12-31
195,065 GBP2023-12-31
Other Creditors
Current
7,853 GBP2024-12-31
7,540 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
182,461 GBP2024-12-31
203,333 GBP2023-12-31
Creditors
Current
791,255 GBP2024-12-31
4,442,019 GBP2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,084 shares2024-12-31
1,084 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
122,877 GBP2024-12-31
Between two and five year
5,151 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
128,028 GBP2024-12-31