Cost of Sales
-4,614,544 GBP2024-01-01 ~ 2024-12-31
-5,497,759 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,628,685 GBP2024-01-01 ~ 2024-12-31
-2,532,813 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,424 GBP2024-01-01 ~ 2024-12-31
1,378 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
492,711 GBP2024-01-01 ~ 2024-12-31
-933,048 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
426,631 GBP2024-01-01 ~ 2024-12-31
-889,968 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
46,074 GBP2024-12-31
75,948 GBP2023-12-31
Property, Plant & Equipment
311,764 GBP2024-12-31
357,733 GBP2023-12-31
Fixed Assets
357,838 GBP2024-12-31
433,681 GBP2023-12-31
Debtors
4,724,500 GBP2024-12-31
3,309,315 GBP2023-12-31
Cash at bank and in hand
297,832 GBP2024-12-31
167,156 GBP2023-12-31
Current Assets
6,203,739 GBP2024-12-31
5,310,659 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,653,385 GBP2024-12-31
Net Current Assets/Liabilities
1,550,354 GBP2024-12-31
1,054,800 GBP2023-12-31
Total Assets Less Current Liabilities
1,908,192 GBP2024-12-31
1,488,481 GBP2023-12-31
Net Assets/Liabilities
1,833,192 GBP2024-12-31
1,406,561 GBP2023-12-31
Equity
Called up share capital
350,122 GBP2024-12-31
350,122 GBP2023-12-31
350,122 GBP2022-12-31
Share premium
19,143 GBP2024-12-31
19,143 GBP2023-12-31
19,143 GBP2022-12-31
Retained earnings (accumulated losses)
1,463,927 GBP2024-12-31
1,037,296 GBP2023-12-31
1,927,264 GBP2022-12-31
Equity
1,833,192 GBP2024-12-31
1,406,561 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
426,631 GBP2024-01-01 ~ 2024-12-31
-889,968 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,900 GBP2024-01-01 ~ 2024-12-31
17,400 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
502024-01-01 ~ 2024-12-31
542023-01-01 ~ 2023-12-31
Wages/Salaries
2,103,918 GBP2024-01-01 ~ 2024-12-31
2,421,830 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,695 GBP2024-01-01 ~ 2024-12-31
50,042 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,387,205 GBP2024-01-01 ~ 2024-12-31
2,694,064 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
16,945 GBP2024-01-01 ~ 2024-12-31
-43,080 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
130,000 GBP2024-12-31
130,000 GBP2023-12-31
Computer software
136,281 GBP2024-12-31
156,769 GBP2023-12-31
Intangible Assets - Gross Cost
266,281 GBP2024-12-31
286,769 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
130,000 GBP2024-12-31
130,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
220,207 GBP2024-12-31
210,821 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
13,048 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
46,074 GBP2024-12-31
75,948 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,224,737 GBP2024-12-31
1,210,708 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-62,848 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
912,973 GBP2024-12-31
852,975 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
87,665 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-27,667 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
311,764 GBP2024-12-31
357,733 GBP2023-12-31
Finished Goods/Goods for Resale
705,411 GBP2024-12-31
631,710 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,201,849 GBP2024-12-31
1,795,793 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,364,352 GBP2024-12-31
1,314,091 GBP2023-12-31
Other Debtors
Current
17,790 GBP2024-12-31
22,676 GBP2023-12-31
Prepayments/Accrued Income
Current
104,509 GBP2024-12-31
176,755 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
36,000 GBP2024-12-31
0 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,724,500 GBP2024-12-31
Amounts falling due within one year, Current
3,309,315 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,465,905 GBP2024-12-31
2,569,883 GBP2023-12-31
Amounts owed to group undertakings
Current
1,879,275 GBP2024-12-31
1,429,275 GBP2023-12-31
Corporation Tax Payable
Current
109,000 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
62,065 GBP2024-12-31
68,427 GBP2023-12-31
Other Creditors
Current
20,014 GBP2024-12-31
16,044 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
117,126 GBP2024-12-31
172,230 GBP2023-12-31
Creditors
Current
4,653,385 GBP2024-12-31
4,255,859 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,726 GBP2024-12-31
114,041 GBP2023-12-31
Between two and five year
260,787 GBP2024-12-31
265,565 GBP2023-12-31
More than five year
525,417 GBP2024-12-31
590,417 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
855,930 GBP2024-12-31
970,023 GBP2023-12-31