Average Number of Employees
792024-01-01 ~ 2024-12-31
822023-01-01 ~ 2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
15,787,635 GBP2024-01-01 ~ 2024-12-31
17,588,155 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,083,678 GBP2024-01-01 ~ 2024-12-31
8,201,698 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,703,957 GBP2024-01-01 ~ 2024-12-31
9,386,457 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
5,969,702 GBP2024-01-01 ~ 2024-12-31
6,489,810 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,171,318 GBP2024-01-01 ~ 2024-12-31
3,295,106 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-437,063 GBP2024-01-01 ~ 2024-12-31
-398,459 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
13,828 GBP2024-01-01 ~ 2024-12-31
24,890 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-450,891 GBP2024-01-01 ~ 2024-12-31
-423,349 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-148,126 GBP2024-01-01 ~ 2024-12-31
-94,294 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-302,765 GBP2024-01-01 ~ 2024-12-31
-329,055 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-302,765 GBP2024-01-01 ~ 2024-12-31
-329,055 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
777,384 GBP2024-12-31
792,124 GBP2023-12-31
Total Inventories
4,537,147 GBP2024-12-31
4,656,663 GBP2023-12-31
Debtors
2,206,904 GBP2024-12-31
2,235,380 GBP2023-12-31
Cash at bank and in hand
542,510 GBP2024-12-31
1,209,494 GBP2023-12-31
Current Assets
7,286,561 GBP2024-12-31
8,101,537 GBP2023-12-31
Creditors
Current
4,104,694 GBP2024-12-31
4,558,977 GBP2023-12-31
Net Current Assets/Liabilities
3,181,867 GBP2024-12-31
3,542,560 GBP2023-12-31
Total Assets Less Current Liabilities
3,959,251 GBP2024-12-31
4,334,684 GBP2023-12-31
Net Assets/Liabilities
3,730,358 GBP2024-12-31
4,033,123 GBP2023-12-31
Equity
Called up share capital
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,730,358 GBP2024-12-31
3,033,123 GBP2023-12-31
3,362,178 GBP2022-12-31
Equity
3,730,358 GBP2024-12-31
4,033,123 GBP2023-12-31
4,362,178 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-302,765 GBP2024-01-01 ~ 2024-12-31
-329,055 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
232,541 GBP2024-01-01 ~ 2024-12-31
412,966 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-184,965 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
-112,723 GBP2024-01-01 ~ 2024-12-31
-99,487 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
751,713 GBP2024-12-31
750,918 GBP2023-12-31
Plant and equipment
340,845 GBP2024-12-31
325,812 GBP2023-12-31
Furniture and fittings
110,683 GBP2024-12-31
100,318 GBP2023-12-31
Computers
1,631,366 GBP2024-12-31
1,439,758 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,834,607 GBP2024-12-31
2,616,806 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
434,866 GBP2024-12-31
361,824 GBP2023-12-31
Plant and equipment
164,121 GBP2024-12-31
132,689 GBP2023-12-31
Furniture and fittings
68,608 GBP2024-12-31
56,994 GBP2023-12-31
Computers
1,389,628 GBP2024-12-31
1,273,175 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,057,223 GBP2024-12-31
1,824,682 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
73,042 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
31,432 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
11,614 GBP2024-01-01 ~ 2024-12-31
Computers
116,453 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
232,541 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
316,847 GBP2024-12-31
Plant and equipment
176,724 GBP2024-12-31
193,123 GBP2023-12-31
Furniture and fittings
42,075 GBP2024-12-31
43,324 GBP2023-12-31
Computers
241,738 GBP2024-12-31
166,583 GBP2023-12-31
Raw Materials
90,658 GBP2024-12-31
102,625 GBP2023-12-31
Finished Goods
4,446,489 GBP2024-12-31
4,554,038 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
926,872 GBP2024-12-31
1,209,934 GBP2023-12-31
Other Debtors
Current
1,071,943 GBP2024-12-31
780,518 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,206,904 GBP2024-12-31
Amounts falling due within one year, Current
2,235,380 GBP2023-12-31
Other Remaining Borrowings
Current
624,890 GBP2024-12-31
600,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,339 GBP2024-12-31
5,607 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,437,963 GBP2024-12-31
1,630,426 GBP2023-12-31
Other Taxation & Social Security Payable
Current
517,828 GBP2024-12-31
448,967 GBP2023-12-31
Other Creditors
Current
454,190 GBP2024-12-31
578,581 GBP2023-12-31
Accrued Liabilities
Current
1,067,484 GBP2024-12-31
1,295,396 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
5,607 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
417,813 GBP2024-12-31
449,393 GBP2023-12-31
Between one and five year
230,940 GBP2024-12-31
633,559 GBP2023-12-31
All periods
648,753 GBP2024-12-31
1,082,952 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
950,000 shares2024-12-31
Class 2 ordinary share
50,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-302,765 GBP2024-01-01 ~ 2024-12-31