Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
54,127,548 GBP2024-01-01 ~ 2024-12-31
47,047,529 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-52,057,484 GBP2024-01-01 ~ 2024-12-31
-45,656,992 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,070,064 GBP2024-01-01 ~ 2024-12-31
1,390,537 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,970,129 GBP2024-01-01 ~ 2024-12-31
-1,476,554 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
477,117 GBP2024-01-01 ~ 2024-12-31
214,130 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-26,718 GBP2024-01-01 ~ 2024-12-31
-17,112 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
450,399 GBP2024-01-01 ~ 2024-12-31
197,018 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
337,049 GBP2024-01-01 ~ 2024-12-31
128,763 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
337,049 GBP2024-01-01 ~ 2024-12-31
128,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
278,695 GBP2024-12-31
295,645 GBP2023-12-31
Total Inventories
5,162,471 GBP2024-12-31
6,792,482 GBP2023-12-31
Debtors
1,898,237 GBP2024-12-31
1,385,566 GBP2023-12-31
Cash at bank and in hand
234 GBP2024-12-31
250 GBP2023-12-31
Current Assets
7,060,942 GBP2024-12-31
8,178,298 GBP2023-12-31
Creditors
Current
3,681,619 GBP2024-12-31
5,148,995 GBP2023-12-31
Net Current Assets/Liabilities
3,379,323 GBP2024-12-31
3,029,303 GBP2023-12-31
Total Assets Less Current Liabilities
3,658,018 GBP2024-12-31
3,324,948 GBP2023-12-31
Net Assets/Liabilities
3,589,519 GBP2024-12-31
3,252,470 GBP2023-12-31
Equity
Called up share capital
120,000 GBP2024-12-31
120,000 GBP2023-12-31
120,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,469,519 GBP2024-12-31
3,132,470 GBP2023-12-31
3,003,707 GBP2022-12-31
Equity
3,589,519 GBP2024-12-31
3,252,470 GBP2023-12-31
3,123,707 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
337,049 GBP2024-01-01 ~ 2024-12-31
128,763 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,637,794 GBP2024-01-01 ~ 2024-12-31
1,338,718 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
204,377 GBP2024-01-01 ~ 2024-12-31
185,634 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,440 GBP2024-01-01 ~ 2024-12-31
32,832 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,877,611 GBP2024-01-01 ~ 2024-12-31
1,557,184 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
512024-01-01 ~ 2024-12-31
522023-01-01 ~ 2023-12-31
Director Remuneration
126,736 GBP2024-01-01 ~ 2024-12-31
100,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
50,590 GBP2024-01-01 ~ 2024-12-31
21,980 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,400 GBP2024-01-01 ~ 2024-12-31
8,550 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
117,329 GBP2024-01-01 ~ 2024-12-31
45,637 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
112,600 GBP2024-01-01 ~ 2024-12-31
46,341 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
592,803 GBP2024-12-31
583,575 GBP2023-12-31
Plant and equipment
282,557 GBP2024-12-31
268,212 GBP2023-12-31
Furniture and fittings
405,446 GBP2024-12-31
395,379 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,280,806 GBP2024-12-31
1,247,166 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
352,466 GBP2024-12-31
325,762 GBP2023-12-31
Plant and equipment
259,122 GBP2024-12-31
244,063 GBP2023-12-31
Furniture and fittings
390,523 GBP2024-12-31
381,696 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,002,111 GBP2024-12-31
951,521 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
26,704 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
15,059 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
8,827 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
50,590 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
240,337 GBP2024-12-31
257,813 GBP2023-12-31
Plant and equipment
23,435 GBP2024-12-31
24,149 GBP2023-12-31
Furniture and fittings
14,923 GBP2024-12-31
13,683 GBP2023-12-31
Value of work in progress
103,383 GBP2024-12-31
89,050 GBP2023-12-31
Finished Goods
4,867,198 GBP2024-12-31
6,480,505 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,683,550 GBP2024-12-31
1,317,034 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
36,000 GBP2023-12-31
Other Debtors
Current
175 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
178,355 GBP2024-12-31
2,723 GBP2023-12-31
Prepayments/Accrued Income
Current
36,332 GBP2024-12-31
29,634 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,898,237 GBP2024-12-31
Current, Amounts falling due within one year
1,385,566 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
425,468 GBP2024-12-31
1,338,634 GBP2023-12-31
Other Remaining Borrowings
Current
39,964 GBP2024-12-31
1,841,825 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,091,720 GBP2024-12-31
1,703,974 GBP2023-12-31
Amounts owed to group undertakings
Current
838,790 GBP2024-12-31
31,012 GBP2023-12-31
Corporation Tax Payable
Current
117,329 GBP2024-12-31
45,637 GBP2023-12-31
Other Taxation & Social Security Payable
Current
57,313 GBP2024-12-31
71,281 GBP2023-12-31
Other Creditors
Current
589 GBP2024-12-31
11,539 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
110,446 GBP2024-12-31
105,093 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
3,180,459 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
68,499 GBP2024-12-31
72,478 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
68,499 GBP2024-12-31
72,478 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
337,049 GBP2024-01-01 ~ 2024-12-31