Cost of Sales
-15,453,725 GBP2024-01-01 ~ 2024-12-31
-9,533,831 GBP2023-04-01 ~ 2023-12-31
Distribution Costs
-4,347,697 GBP2024-01-01 ~ 2024-12-31
-1,796,882 GBP2023-04-01 ~ 2023-12-31
Administrative Expenses
-2,028,219 GBP2024-01-01 ~ 2024-12-31
-2,449,700 GBP2023-04-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,976 GBP2024-01-01 ~ 2024-12-31
15,860 GBP2023-04-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-89,158 GBP2024-01-01 ~ 2024-12-31
-40,093 GBP2023-04-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,048,276 GBP2024-01-01 ~ 2024-12-31
1,426,152 GBP2023-04-01 ~ 2023-12-31
Profit/Loss
765,877 GBP2024-01-01 ~ 2024-12-31
1,625,998 GBP2023-04-01 ~ 2023-12-31
Comprehensive Income/Expense
765,877 GBP2024-01-01 ~ 2024-12-31
1,625,998 GBP2023-04-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
612,571 GBP2024-12-31
530,732 GBP2023-12-31
Property, Plant & Equipment
480,133 GBP2024-12-31
618,861 GBP2023-12-31
Fixed Assets
1,092,704 GBP2024-12-31
1,149,593 GBP2023-12-31
Debtors
6,101,745 GBP2024-12-31
6,624,871 GBP2023-12-31
Cash at bank and in hand
1,950,886 GBP2024-12-31
1,036,318 GBP2023-12-31
Current Assets
13,845,785 GBP2024-12-31
13,837,421 GBP2023-12-31
Net Current Assets/Liabilities
6,244,061 GBP2024-12-31
5,421,295 GBP2023-12-31
Total Assets Less Current Liabilities
7,336,765 GBP2024-12-31
6,570,888 GBP2023-12-31
Equity
Called up share capital
12,265,340 GBP2024-12-31
12,265,340 GBP2023-12-31
12,265,340 GBP2023-03-31
Share premium
4,821,922 GBP2024-12-31
4,821,922 GBP2023-12-31
4,821,922 GBP2023-03-31
Retained earnings (accumulated losses)
-9,750,497 GBP2024-12-31
-10,516,374 GBP2023-12-31
-12,142,372 GBP2023-03-31
Equity
7,336,765 GBP2024-12-31
6,570,888 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
765,877 GBP2024-01-01 ~ 2024-12-31
1,625,998 GBP2023-04-01 ~ 2023-12-31
Audit Fees/Expenses
78,956 GBP2024-01-01 ~ 2024-12-31
38,000 GBP2023-04-01 ~ 2023-12-31
Average Number of Employees
1192024-01-01 ~ 2024-12-31
1312023-04-01 ~ 2023-12-31
Wages/Salaries
4,883,479 GBP2024-01-01 ~ 2024-12-31
3,888,819 GBP2023-04-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
201,716 GBP2024-01-01 ~ 2024-12-31
151,608 GBP2023-04-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,568,777 GBP2024-01-01 ~ 2024-12-31
4,414,997 GBP2023-04-01 ~ 2023-12-31
Director Remuneration
286,380 GBP2024-01-01 ~ 2024-12-31
293,552 GBP2023-04-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
282,399 GBP2024-01-01 ~ 2024-12-31
-38,524 GBP2023-04-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
747,829 GBP2024-12-31
711,521 GBP2023-12-31
Intangible Assets - Gross Cost
972,819 GBP2024-12-31
711,521 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
325,391 GBP2024-12-31
180,789 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
360,248 GBP2024-12-31
180,789 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
144,602 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
179,459 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
422,438 GBP2024-12-31
530,732 GBP2023-12-31
Intangible Assets
612,571 GBP2024-12-31
530,732 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
731,294 GBP2024-12-31
614,928 GBP2023-12-31
Furniture and fittings
84,429 GBP2024-12-31
81,258 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
947,423 GBP2024-12-31
948,424 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
105,398 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
346,995 GBP2024-12-31
242,168 GBP2023-12-31
Furniture and fittings
67,705 GBP2024-12-31
45,350 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
467,290 GBP2024-12-31
329,563 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
10,545 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
104,827 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
22,355 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
137,727 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
52,590 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
52,808 GBP2024-12-31
Plant and equipment
384,299 GBP2024-12-31
372,760 GBP2023-12-31
Furniture and fittings
16,724 GBP2024-12-31
35,908 GBP2023-12-31
Finished Goods/Goods for Resale
2,923,266 GBP2024-12-31
4,663,511 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,070,381 GBP2024-12-31
3,246,689 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
94,195 GBP2024-12-31
1,169,282 GBP2023-12-31
Other Debtors
Current
74,400 GBP2024-12-31
209,283 GBP2023-12-31
Prepayments/Accrued Income
Current
524,797 GBP2024-12-31
379,246 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,362,124 GBP2024-12-31
2,320,665 GBP2023-12-31
Amounts owed to group undertakings
Current
4,105,548 GBP2024-12-31
4,533,312 GBP2023-12-31
Other Taxation & Social Security Payable
Current
109,266 GBP2024-12-31
297,803 GBP2023-12-31
Other Creditors
Current
915 GBP2024-12-31
185,450 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,023,871 GBP2024-12-31
1,078,896 GBP2023-12-31
Creditors
Current
7,601,724 GBP2024-12-31
8,416,126 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
12,131,000 shares2024-12-31
12,131,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
95,000 shares2024-12-31
95,000 shares2023-12-31
Equity
Called up share capital
12,226,000 GBP2024-12-31
12,226,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
665,373 GBP2024-12-31
552,182 GBP2023-12-31
Between two and five year
1,702,132 GBP2024-12-31
3,014,944 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,367,505 GBP2024-12-31
3,567,126 GBP2023-12-31