Average Number of Employees
302024-01-01 ~ 2024-12-31
272023-01-01 ~ 2023-12-31
Turnover/Revenue
12,655,887 GBP2024-01-01 ~ 2024-12-31
12,136,767 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-9,920,377 GBP2024-01-01 ~ 2024-12-31
-8,607,408 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,735,510 GBP2024-01-01 ~ 2024-12-31
3,529,359 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-886,159 GBP2024-01-01 ~ 2024-12-31
-660,670 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,587,811 GBP2024-01-01 ~ 2024-12-31
-2,538,508 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-738,460 GBP2024-01-01 ~ 2024-12-31
330,181 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,876 GBP2024-01-01 ~ 2024-12-31
8,916 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-36,025 GBP2024-01-01 ~ 2024-12-31
-18,812 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-812,349 GBP2024-01-01 ~ 2024-12-31
320,374 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-726,844 GBP2024-01-01 ~ 2024-12-31
248,611 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
178,327 GBP2024-12-31
244,913 GBP2023-12-31
Total Inventories
3,852,206 GBP2024-12-31
3,148,556 GBP2023-12-31
Debtors
Current
2,307,460 GBP2024-12-31
2,122,848 GBP2023-12-31
Cash at bank and in hand
42,645 GBP2024-12-31
283,918 GBP2023-12-31
Current Assets
6,202,311 GBP2024-12-31
5,555,322 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,468,580 GBP2024-12-31
Net Current Assets/Liabilities
2,733,731 GBP2024-12-31
3,409,796 GBP2023-12-31
Total Assets Less Current Liabilities
2,912,058 GBP2024-12-31
3,654,709 GBP2023-12-31
Net Assets/Liabilities
2,869,357 GBP2024-12-31
3,596,201 GBP2023-12-31
Equity
Called up share capital
135,711 GBP2024-12-31
135,711 GBP2023-12-31
135,711 GBP2023-01-01
Share premium
103,731 GBP2024-12-31
103,731 GBP2023-12-31
103,731 GBP2023-01-01
Retained earnings (accumulated losses)
2,629,915 GBP2024-12-31
3,356,759 GBP2023-12-31
3,108,148 GBP2023-01-01
Equity
2,869,357 GBP2024-12-31
3,596,201 GBP2023-12-31
3,347,590 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-726,844 GBP2024-01-01 ~ 2024-12-31
248,611 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-726,844 GBP2024-01-01 ~ 2024-12-31
248,611 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-726,844 GBP2024-01-01 ~ 2024-12-31
248,611 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,500 GBP2024-01-01 ~ 2024-12-31
16,650 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,025,543 GBP2024-01-01 ~ 2024-12-31
1,136,508 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
95,338 GBP2024-01-01 ~ 2024-12-31
89,690 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,154,345 GBP2024-01-01 ~ 2024-12-31
1,254,408 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
12,500 GBP2024-01-01 ~ 2024-12-31
37,500 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-15,807 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
-203,087 GBP2024-01-01 ~ 2024-12-31
75,354 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
595,771 GBP2024-12-31
542,198 GBP2023-12-31
Furniture and fittings
39,381 GBP2024-12-31
38,453 GBP2023-12-31
Computers
328,479 GBP2024-12-31
322,043 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
963,631 GBP2024-12-31
902,694 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
332,381 GBP2023-12-31
Furniture and fittings
18,314 GBP2023-12-31
Computers
307,086 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
657,781 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
98,346 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
14,351 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
14,826 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
127,523 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
430,727 GBP2024-12-31
Furniture and fittings
32,665 GBP2024-12-31
Computers
321,912 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
785,304 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
165,044 GBP2024-12-31
209,817 GBP2023-12-31
Furniture and fittings
6,716 GBP2024-12-31
20,139 GBP2023-12-31
Computers
6,567 GBP2024-12-31
14,957 GBP2023-12-31
Finished Goods/Goods for Resale
3,852,206 GBP2024-12-31
3,148,556 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,680,936 GBP2024-12-31
1,615,722 GBP2023-12-31
Other Debtors
Current
46,313 GBP2024-12-31
7,360 GBP2023-12-31
Prepayments/Accrued Income
Current
259,703 GBP2024-12-31
463,277 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
320,508 GBP2024-12-31
36,489 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,227,910 GBP2024-12-31
863,468 GBP2023-12-31
Amounts owed to group undertakings
Current
1,020,845 GBP2024-12-31
158,980 GBP2023-12-31
Taxation/Social Security Payable
Current
75,665 GBP2024-12-31
9,640 GBP2023-12-31
Other Creditors
Current
316,744 GBP2024-12-31
321,967 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
827,416 GBP2024-12-31
791,471 GBP2023-12-31
Creditors
Current
3,468,580 GBP2024-12-31
2,145,526 GBP2023-12-31
Net Deferred Tax Liability/Asset
-42,701 GBP2024-12-31
-58,508 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
15,807 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-42,701 GBP2024-12-31
-58,508 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
135,711 shares2024-12-31
135,711 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
371,312 GBP2024-12-31
358,263 GBP2023-12-31
Between one and five year
1,257,539 GBP2024-12-31
1,267,245 GBP2023-12-31
More than five year
96,991 GBP2024-12-31
410,200 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,725,842 GBP2024-12-31
2,035,708 GBP2023-12-31