Average Number of Employees
472024-01-01 ~ 2024-12-31
392023-01-01 ~ 2023-12-31
Turnover/Revenue
21,678,101 GBP2024-01-01 ~ 2024-12-31
14,998,407 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-16,962,491 GBP2024-01-01 ~ 2024-12-31
-12,073,756 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,715,610 GBP2024-01-01 ~ 2024-12-31
2,924,651 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,668,029 GBP2024-01-01 ~ 2024-12-31
-2,720,334 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
47,581 GBP2024-01-01 ~ 2024-12-31
204,317 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
14,826 GBP2024-01-01 ~ 2024-12-31
156,990 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
259,115 GBP2024-12-31
287,895 GBP2023-12-31
Fixed Assets
259,115 GBP2024-12-31
287,895 GBP2023-12-31
Total Inventories
24,195,649 GBP2024-12-31
19,177,902 GBP2023-12-31
Debtors
Current
5,817,431 GBP2024-12-31
4,208,330 GBP2023-12-31
Cash at bank and in hand
1,060,418 GBP2024-12-31
815,660 GBP2023-12-31
Current Assets
31,073,498 GBP2024-12-31
24,201,892 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-24,025,401 GBP2023-12-31
Net Current Assets/Liabilities
226,206 GBP2024-12-31
176,491 GBP2023-12-31
Total Assets Less Current Liabilities
485,321 GBP2024-12-31
464,386 GBP2023-12-31
Net Assets/Liabilities
433,218 GBP2024-12-31
418,392 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Retained earnings (accumulated losses)
432,218 GBP2024-12-31
417,392 GBP2023-12-31
260,402 GBP2023-01-01
Equity
433,218 GBP2024-12-31
418,392 GBP2023-12-31
261,402 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
14,826 GBP2024-01-01 ~ 2024-12-31
156,990 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
72,617 GBP2024-01-01 ~ 2024-12-31
58,286 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
1,060,418 GBP2024-12-31
815,660 GBP2023-12-31
1,151,626 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
202024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Computers
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
28,000 GBP2024-01-01 ~ 2024-12-31
27,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,092,355 GBP2024-01-01 ~ 2024-12-31
951,972 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
226,559 GBP2024-01-01 ~ 2024-12-31
88,492 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,511,263 GBP2024-01-01 ~ 2024-12-31
1,116,111 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,109 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
47,581 GBP2024-01-01 ~ 2024-12-31
204,317 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
11,895 GBP2024-01-01 ~ 2024-12-31
48,056 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
27,502 GBP2024-12-31
27,502 GBP2023-12-31
Furniture and fittings
96,504 GBP2024-12-31
94,142 GBP2023-12-31
Computers
277,949 GBP2024-12-31
236,474 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
601,717 GBP2024-12-31
557,880 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
3,209 GBP2023-12-31
Furniture and fittings
28,265 GBP2023-12-31
Computers
181,912 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
269,985 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
34,806 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
72,617 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
8,709 GBP2024-12-31
Furniture and fittings
63,071 GBP2024-12-31
Computers
194,246 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
342,602 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
18,793 GBP2024-12-31
24,293 GBP2023-12-31
Furniture and fittings
33,433 GBP2024-12-31
65,877 GBP2023-12-31
Computers
83,703 GBP2024-12-31
54,562 GBP2023-12-31
Value of work in progress
2,322,643 GBP2024-12-31
1,121,060 GBP2023-12-31
Finished Goods/Goods for Resale
21,873,006 GBP2024-12-31
18,056,842 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,362,907 GBP2024-12-31
1,739,004 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,020,893 GBP2024-12-31
1,142,498 GBP2023-12-31
Other Debtors
Current
1,049,981 GBP2024-12-31
1,034,452 GBP2023-12-31
Prepayments/Accrued Income
Current
383,650 GBP2024-12-31
292,376 GBP2023-12-31
Trade Creditors/Trade Payables
Current
613,322 GBP2024-12-31
239,555 GBP2023-12-31
Amounts owed to group undertakings
Current
28,849,630 GBP2024-12-31
22,159,597 GBP2023-12-31
Corporation Tax Payable
Current
28,261 GBP2023-12-31
Taxation/Social Security Payable
Current
338,396 GBP2024-12-31
471,804 GBP2023-12-31
Other Creditors
Current
2,359 GBP2024-12-31
8,967 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,043,585 GBP2024-12-31
1,117,217 GBP2023-12-31
Creditors
Current
30,847,292 GBP2024-12-31
24,025,401 GBP2023-12-31
Net Deferred Tax Liability/Asset
-52,103 GBP2024-12-31
-45,994 GBP2023-12-31
-45,994 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-6,109 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-55,550 GBP2024-12-31
-45,994 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
111,024 GBP2024-12-31
111,024 GBP2023-12-31
Between one and five year
401,931 GBP2024-12-31
429,067 GBP2023-12-31
More than five year
83,888 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
512,955 GBP2024-12-31
623,979 GBP2023-12-31