Average Number of Employees
132024-01-01 ~ 2024-12-31
142023-01-01 ~ 2023-12-31
Intangible Assets
1,121,018 GBP2024-12-31
1,332,420 GBP2023-12-31
Property, Plant & Equipment
14,951 GBP2024-12-31
11,926 GBP2023-12-31
Fixed Assets - Investments
4,769,824 GBP2024-12-31
2,695,887 GBP2023-12-31
Fixed Assets
5,905,793 GBP2024-12-31
4,040,233 GBP2023-12-31
Total Inventories
1,887,710 GBP2024-12-31
1,864,613 GBP2023-12-31
Debtors
Non-current
103,233 GBP2024-12-31
35,339 GBP2023-12-31
Current
17,768,928 GBP2024-12-31
24,449,242 GBP2023-12-31
Cash at bank and in hand
4,811,110 GBP2024-12-31
4,492,273 GBP2023-12-31
Current Assets
24,570,981 GBP2024-12-31
30,841,467 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-19,673,837 GBP2023-12-31
Net Current Assets/Liabilities
7,935,298 GBP2024-12-31
11,167,630 GBP2023-12-31
Total Assets Less Current Liabilities
13,841,091 GBP2024-12-31
15,207,863 GBP2023-12-31
Equity
Called up share capital
75,935 GBP2024-12-31
76,375 GBP2023-12-31
76,375 GBP2023-01-01
Share premium
817,074 GBP2024-12-31
817,074 GBP2023-12-31
817,074 GBP2023-01-01
Other miscellaneous reserve
117,450 GBP2024-12-31
501,799 GBP2023-12-31
Retained earnings (accumulated losses)
12,627,083 GBP2024-12-31
13,477,822 GBP2023-12-31
12,411,268 GBP2023-01-01
Equity
13,637,542 GBP2024-12-31
14,873,070 GBP2023-12-31
13,304,717 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-427,803 GBP2024-01-01 ~ 2024-12-31
1,066,554 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-427,803 GBP2024-01-01 ~ 2024-12-31
1,066,554 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-471,179 GBP2024-01-01 ~ 2024-12-31
1,066,554 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-855,528 GBP2024-01-01 ~ 2024-12-31
1,568,353 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-380,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-380,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Computer software
2,692,664 GBP2024-12-31
2,400,055 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
15,042 GBP2024-12-31
15,042 GBP2023-12-31
Furniture and fittings
79,616 GBP2024-12-31
222,630 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
94,658 GBP2024-12-31
237,672 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-151,012 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-151,012 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
210,704 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
225,746 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
4,972 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-151,011 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-151,011 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
64,665 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
79,707 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
14,951 GBP2024-12-31
11,926 GBP2023-12-31
Finished Goods/Goods for Resale
1,887,710 GBP2024-12-31
1,864,613 GBP2023-12-31
Other Debtors
Non-current
35,339 GBP2024-12-31
35,339 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,099,505 GBP2024-12-31
858,653 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
15,868,079 GBP2024-12-31
22,682,442 GBP2023-12-31
Other Debtors
Current
176,254 GBP2024-12-31
240,736 GBP2023-12-31
Prepayments/Accrued Income
Current
93,664 GBP2024-12-31
144,380 GBP2023-12-31
Cash and Cash Equivalents
4,811,110 GBP2024-12-31
4,492,273 GBP2023-12-31
Other Remaining Borrowings
Current
13,744,237 GBP2024-12-31
11,824,822 GBP2023-12-31
Bank Borrowings
Current
1,782,000 GBP2024-12-31
3,041,667 GBP2023-12-31
Trade Creditors/Trade Payables
Current
125,483 GBP2024-12-31
154,003 GBP2023-12-31
Amounts owed to group undertakings
Current
381,673 GBP2024-12-31
3,285,756 GBP2023-12-31
Corporation Tax Payable
Current
566,414 GBP2023-12-31
Taxation/Social Security Payable
Current
25,361 GBP2024-12-31
7,114 GBP2023-12-31
Other Creditors
Current
206,748 GBP2024-12-31
309,495 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
258,581 GBP2024-12-31
306,165 GBP2023-12-31
Creditors
Current
16,635,683 GBP2024-12-31
19,673,837 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
3,041,667 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
14,866,489 GBP2023-12-31
Total Borrowings
15,526,237 GBP2024-12-31
14,866,489 GBP2023-12-31
Net Deferred Tax Liability/Asset
-203,549 GBP2024-12-31
-334,793 GBP2023-12-31
-280,939 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
131,244 GBP2024-01-01 ~ 2024-12-31
-53,854 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-285,256 GBP2024-12-31
-334,793 GBP2023-12-31
Deferred Tax Liabilities
-203,549 GBP2024-12-31
-334,793 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,599,840 shares2024-12-31
4,599,840 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.0100002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
35,700 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.0100002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,095 GBP2024-12-31
666,129 GBP2023-12-31
Between one and five year
1,764,699 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
82,095 GBP2024-12-31
2,430,828 GBP2023-12-31