Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
19,117,575 GBP2024-01-01 ~ 2024-12-31
15,503,156 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-18,380,889 GBP2024-01-01 ~ 2024-12-31
-14,840,970 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
736,686 GBP2024-01-01 ~ 2024-12-31
662,186 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-928,581 GBP2024-01-01 ~ 2024-12-31
-644,079 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-166,895 GBP2024-01-01 ~ 2024-12-31
18,107 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,054 GBP2024-01-01 ~ 2024-12-31
-719 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-167,949 GBP2024-01-01 ~ 2024-12-31
17,388 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-166,555 GBP2024-01-01 ~ 2024-12-31
4,718 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-166,555 GBP2024-01-01 ~ 2024-12-31
4,718 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
88,192 GBP2024-12-31
94,799 GBP2023-12-31
Total Inventories
1,903,357 GBP2024-12-31
2,248,125 GBP2023-12-31
Debtors
651,523 GBP2024-12-31
361,714 GBP2023-12-31
Cash at bank and in hand
175,109 GBP2024-12-31
Current Assets
2,729,989 GBP2024-12-31
2,609,839 GBP2023-12-31
Creditors
Current
1,510,236 GBP2024-12-31
1,228,744 GBP2023-12-31
Net Current Assets/Liabilities
1,219,753 GBP2024-12-31
1,381,095 GBP2023-12-31
Total Assets Less Current Liabilities
1,307,945 GBP2024-12-31
1,475,894 GBP2023-12-31
Net Assets/Liabilities
1,287,070 GBP2024-12-31
1,453,625 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,187,070 GBP2024-12-31
1,353,625 GBP2023-12-31
1,348,907 GBP2022-12-31
Equity
1,287,070 GBP2024-12-31
1,453,625 GBP2023-12-31
1,448,907 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-166,555 GBP2024-01-01 ~ 2024-12-31
4,718 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
770,663 GBP2024-01-01 ~ 2024-12-31
641,421 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
108,552 GBP2024-01-01 ~ 2024-12-31
94,685 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,212 GBP2024-01-01 ~ 2024-12-31
20,318 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
902,427 GBP2024-01-01 ~ 2024-12-31
756,424 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
382024-01-01 ~ 2024-12-31
352023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
42,463 GBP2024-01-01 ~ 2024-12-31
32,373 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,150 GBP2024-01-01 ~ 2024-12-31
8,500 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-41,987 GBP2024-01-01 ~ 2024-12-31
4,090 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
344,172 GBP2024-12-31
321,318 GBP2023-12-31
Furniture and fittings
396,039 GBP2024-12-31
383,037 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
740,211 GBP2024-12-31
704,355 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
278,918 GBP2024-12-31
252,861 GBP2023-12-31
Furniture and fittings
373,101 GBP2024-12-31
356,695 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
652,019 GBP2024-12-31
609,556 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
26,057 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
16,406 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
42,463 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
65,254 GBP2024-12-31
68,457 GBP2023-12-31
Furniture and fittings
22,938 GBP2024-12-31
26,342 GBP2023-12-31
Value of work in progress
35,846 GBP2024-12-31
25,576 GBP2023-12-31
Finished Goods
1,754,422 GBP2024-12-31
2,101,349 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
567,798 GBP2024-12-31
310,947 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
38,830 GBP2024-12-31
27,465 GBP2023-12-31
Other Debtors
Current
19,879 GBP2024-12-31
2,281 GBP2023-12-31
Prepayments/Accrued Income
Current
25,016 GBP2024-12-31
21,021 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
651,523 GBP2024-12-31
Current, Amounts falling due within one year
361,714 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
368,461 GBP2023-12-31
Other Remaining Borrowings
Current
161,769 GBP2023-12-31
Trade Creditors/Trade Payables
Current
612,494 GBP2024-12-31
588,831 GBP2023-12-31
Amounts owed to group undertakings
Current
800,000 GBP2024-12-31
61,765 GBP2023-12-31
Other Taxation & Social Security Payable
Current
27,227 GBP2024-12-31
21,767 GBP2023-12-31
Other Creditors
Current
739 GBP2024-12-31
4,143 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
42,311 GBP2024-12-31
10,546 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
530,230 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
20,875 GBP2024-12-31
22,269 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
20,875 GBP2024-12-31
22,269 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-166,555 GBP2024-01-01 ~ 2024-12-31