Administrative Expenses
-4,676,710 GBP2024-01-01 ~ 2024-12-31
-4,848,825 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,070 GBP2024-01-01 ~ 2024-12-31
102,210 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-9,544 GBP2024-01-01 ~ 2024-12-31
-12,633 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-202,470 GBP2024-01-01 ~ 2024-12-31
-69,991 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-154,470 GBP2024-01-01 ~ 2024-12-31
34,659 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,369,499 GBP2024-12-31
4,523,969 GBP2023-12-31
4,489,310 GBP2022-12-31
Property, Plant & Equipment
277,231 GBP2024-12-31
382,838 GBP2023-12-31
Fixed Assets - Investments
147,000 GBP2024-12-31
147,000 GBP2023-12-31
Fixed Assets
424,231 GBP2024-12-31
529,838 GBP2023-12-31
Debtors
1,305,401 GBP2024-12-31
1,081,017 GBP2023-12-31
Cash at bank and in hand
527,940 GBP2024-12-31
467,940 GBP2023-12-31
Current Assets
5,940,430 GBP2024-12-31
5,771,281 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,681,150 GBP2023-12-31
Net Current Assets/Liabilities
3,981,268 GBP2024-12-31
4,090,131 GBP2023-12-31
Total Assets Less Current Liabilities
4,405,499 GBP2024-12-31
4,619,969 GBP2023-12-31
Net Assets/Liabilities
4,370,499 GBP2024-12-31
4,524,969 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Equity
4,370,499 GBP2024-12-31
4,524,969 GBP2023-12-31
Audit Fees/Expenses
9,445 GBP2024-01-01 ~ 2024-12-31
9,000 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
0 GBP2024-01-01 ~ 2024-12-31
131,250 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
652024-01-01 ~ 2024-12-31
682023-01-01 ~ 2023-12-31
Wages/Salaries
1,946,718 GBP2024-01-01 ~ 2024-12-31
2,118,768 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,777 GBP2024-01-01 ~ 2024-12-31
54,927 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,179,306 GBP2024-01-01 ~ 2024-12-31
2,367,342 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-48,000 GBP2024-01-01 ~ 2024-12-31
-99,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
612,510 GBP2023-12-31
Computers
100,923 GBP2023-12-31
Motor vehicles
44,535 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,340,865 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
483,520 GBP2024-12-31
440,524 GBP2023-12-31
Computers
88,773 GBP2024-12-31
82,789 GBP2023-12-31
Motor vehicles
43,079 GBP2024-12-31
42,593 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,063,634 GBP2024-12-31
958,027 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
42,996 GBP2024-01-01 ~ 2024-12-31
Computers
5,984 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
486 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
105,607 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
128,990 GBP2024-12-31
171,986 GBP2023-12-31
Computers
12,150 GBP2024-12-31
18,134 GBP2023-12-31
Motor vehicles
1,456 GBP2024-12-31
1,942 GBP2023-12-31
Finished Goods/Goods for Resale
4,107,089 GBP2024-12-31
4,222,324 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
244,843 GBP2024-12-31
325,943 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
483,224 GBP2024-12-31
390,540 GBP2023-12-31
Other Debtors
Current
23,748 GBP2024-12-31
9,860 GBP2023-12-31
Prepayments/Accrued Income
Current
458,486 GBP2024-12-31
307,574 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
95,100 GBP2024-12-31
47,100 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,305,401 GBP2024-12-31
Current, Amounts falling due within one year
1,081,017 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
60,000 GBP2024-12-31
60,000 GBP2023-12-31
Other Remaining Borrowings
Current
200,000 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,020,704 GBP2024-12-31
780,586 GBP2023-12-31
Other Taxation & Social Security Payable
Current
293,263 GBP2024-12-31
262,672 GBP2023-12-31
Other Creditors
Current
13,111 GBP2024-12-31
12,465 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
372,084 GBP2024-12-31
565,427 GBP2023-12-31
Creditors
Current
1,959,162 GBP2024-12-31
1,681,150 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
35,000 GBP2024-12-31
95,000 GBP2023-12-31
Bank Borrowings
95,000 GBP2024-12-31
155,000 GBP2023-12-31
Total Borrowings
295,000 GBP2024-12-31
155,000 GBP2023-12-31
Current
260,000 GBP2024-12-31
60,000 GBP2023-12-31
Non-current
35,000 GBP2024-12-31
95,000 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
660 shares2024-12-31
660 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
340 shares2024-12-31
340 shares2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
294,524 GBP2024-12-31
Between two and five year
580,375 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
874,899 GBP2024-12-31