Administrative Expenses
-2,276,122 GBP2024-01-01 ~ 2024-12-31
-2,021,795 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
24,885 GBP2024-01-01 ~ 2024-12-31
18,934 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
24,885 GBP2024-01-01 ~ 2024-12-31
18,934 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
136,994 GBP2024-12-31
231,685 GBP2023-12-31
Debtors
8,718,073 GBP2024-12-31
9,232,311 GBP2023-12-31
Cash at bank and in hand
494 GBP2024-12-31
0 GBP2023-12-31
Current Assets
12,265,297 GBP2024-12-31
14,010,126 GBP2023-12-31
Net Current Assets/Liabilities
1,727,657 GBP2024-12-31
1,635,353 GBP2023-12-31
Total Assets Less Current Liabilities
1,864,651 GBP2024-12-31
1,867,038 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-16,611 GBP2024-12-31
Net Assets/Liabilities
1,848,040 GBP2024-12-31
1,823,155 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Capital redemption reserve
250 GBP2024-12-31
250 GBP2023-12-31
250 GBP2022-12-31
Retained earnings (accumulated losses)
1,837,790 GBP2024-12-31
1,812,905 GBP2023-12-31
1,793,971 GBP2022-12-31
Equity
1,848,040 GBP2024-12-31
1,823,155 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
24,885 GBP2024-01-01 ~ 2024-12-31
18,934 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,025 GBP2024-01-01 ~ 2024-12-31
10,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
542024-01-01 ~ 2024-12-31
552023-01-01 ~ 2023-12-31
Wages/Salaries
2,753,153 GBP2024-01-01 ~ 2024-12-31
2,701,545 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
278,796 GBP2024-01-01 ~ 2024-12-31
254,733 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,361,871 GBP2024-01-01 ~ 2024-12-31
3,302,518 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
656,399 GBP2024-01-01 ~ 2024-12-31
691,711 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
573,337 GBP2024-12-31
573,337 GBP2023-12-31
Furniture and fittings
264,886 GBP2024-12-31
258,893 GBP2023-12-31
Computers
380,919 GBP2024-12-31
376,215 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,352,379 GBP2024-12-31
1,341,682 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
133,237 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
522,190 GBP2024-12-31
485,843 GBP2023-12-31
Furniture and fittings
243,081 GBP2024-12-31
221,472 GBP2023-12-31
Computers
354,895 GBP2024-12-31
321,067 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,215,385 GBP2024-12-31
1,109,997 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
13,604 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
36,347 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
21,609 GBP2024-01-01 ~ 2024-12-31
Computers
33,828 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
105,388 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
95,219 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
38,018 GBP2024-12-31
Plant and equipment
51,147 GBP2024-12-31
87,494 GBP2023-12-31
Furniture and fittings
21,805 GBP2024-12-31
37,421 GBP2023-12-31
Computers
26,024 GBP2024-12-31
55,148 GBP2023-12-31
Finished Goods/Goods for Resale
3,546,730 GBP2024-12-31
4,777,815 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,380,056 GBP2024-12-31
920,360 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,971,817 GBP2024-12-31
7,320,653 GBP2023-12-31
Other Debtors
Current
61,014 GBP2024-12-31
61,014 GBP2023-12-31
Prepayments/Accrued Income
Current
305,186 GBP2024-12-31
930,284 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
8,718,073 GBP2024-12-31
9,232,311 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
164,257 GBP2024-12-31
93,872 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
21,546 GBP2024-12-31
59,178 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,214,874 GBP2024-12-31
3,399,109 GBP2023-12-31
Amounts owed to group undertakings
Current
5,008,291 GBP2024-12-31
4,976,813 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,275,187 GBP2024-12-31
1,602,543 GBP2023-12-31
Other Creditors
Current
63,235 GBP2024-12-31
115,902 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
785,246 GBP2024-12-31
2,122,352 GBP2023-12-31
Creditors
Current
10,537,640 GBP2024-12-31
12,374,773 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
7,020 GBP2024-12-31
29,288 GBP2023-12-31
Creditors
Non-current
16,611 GBP2024-12-31
43,883 GBP2023-12-31
Total Borrowings
Current
164,257 GBP2024-12-31
93,872 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
21,546 GBP2024-12-31
59,178 GBP2023-12-31
Minimum gross finance lease payments owing
28,566 GBP2024-12-31
88,466 GBP2023-12-31
Amounts received in advance for goods or services to be provided in the future
14,595 GBP2024-12-31
19,599 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
10,000 shares2024-12-31
10,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
212,996 GBP2024-12-31
Between two and five year
747,568 GBP2024-12-31
More than five year
15,555 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
976,119 GBP2024-12-31