Average Number of Employees
282024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Turnover/Revenue
9,424,822 GBP2024-01-01 ~ 2024-12-31
15,272,650 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,270,408 GBP2024-01-01 ~ 2024-12-31
-10,993,774 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,154,414 GBP2024-01-01 ~ 2024-12-31
4,278,876 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,663,089 GBP2024-01-01 ~ 2024-12-31
-4,851,054 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-426,175 GBP2024-01-01 ~ 2024-12-31
-370,020 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
37,026 GBP2024-01-01 ~ 2024-12-31
26,109 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-393,617 GBP2024-01-01 ~ 2024-12-31
-345,927 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-268,102 GBP2024-01-01 ~ 2024-12-31
-286,496 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,249,547 GBP2024-12-31
2,461,912 GBP2023-12-31
Fixed Assets - Investments
47,269 GBP2024-12-31
47,269 GBP2023-12-31
Fixed Assets
2,296,816 GBP2024-12-31
2,509,181 GBP2023-12-31
Total Inventories
1,371,508 GBP2024-12-31
1,191,957 GBP2023-12-31
Debtors
Current
2,625,588 GBP2024-12-31
4,998,404 GBP2023-12-31
Cash at bank and in hand
1,992,443 GBP2024-12-31
2,072,038 GBP2023-12-31
Current Assets
5,989,539 GBP2024-12-31
8,262,399 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,353,009 GBP2023-12-31
Net Current Assets/Liabilities
-1,187,249 GBP2024-12-31
-1,090,610 GBP2023-12-31
Total Assets Less Current Liabilities
1,109,567 GBP2024-12-31
1,418,571 GBP2023-12-31
Net Assets/Liabilities
389,686 GBP2024-12-31
657,788 GBP2023-12-31
Equity
Called up share capital
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Retained earnings (accumulated losses)
-610,314 GBP2024-12-31
-342,212 GBP2023-12-31
Equity
389,686 GBP2024-12-31
657,788 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
299,234 GBP2024-01-01 ~ 2024-12-31
407,401 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
1,992,443 GBP2024-12-31
2,072,038 GBP2023-12-31
1,168,206 GBP2023-01-01
Audit Fees/Expenses
20,350 GBP2024-01-01 ~ 2024-12-31
19,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,768,696 GBP2024-01-01 ~ 2024-12-31
1,958,112 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
211,705 GBP2024-01-01 ~ 2024-12-31
233,670 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,016,776 GBP2024-01-01 ~ 2024-12-31
2,239,601 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
38,242 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-125,515 GBP2024-01-01 ~ 2024-12-31
-59,431 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-98,404 GBP2024-01-01 ~ 2024-12-31
-81,293 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
324,941 GBP2024-12-31
323,871 GBP2023-12-31
Motor vehicles
100,562 GBP2024-12-31
40,195 GBP2023-12-31
Furniture and fittings
1,176,157 GBP2024-12-31
1,163,924 GBP2023-12-31
Office equipment
94,064 GBP2024-12-31
94,064 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,921,434 GBP2024-12-31
4,847,764 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-13,200 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-13,200 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
148,643 GBP2023-12-31
Motor vehicles
40,194 GBP2023-12-31
Furniture and fittings
844,267 GBP2023-12-31
Office equipment
80,667 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,385,852 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
35,015 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
115,911 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
5,609 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
299,234 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-13,199 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,199 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
183,658 GBP2024-12-31
Motor vehicles
26,995 GBP2024-12-31
Furniture and fittings
960,178 GBP2024-12-31
Office equipment
86,276 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,671,887 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
141,283 GBP2024-12-31
175,228 GBP2023-12-31
Motor vehicles
73,567 GBP2024-12-31
1 GBP2023-12-31
Furniture and fittings
215,979 GBP2024-12-31
319,657 GBP2023-12-31
Office equipment
7,788 GBP2024-12-31
13,397 GBP2023-12-31
Investments in Subsidiaries
47,269 GBP2024-12-31
47,269 GBP2023-12-31
Raw materials and consumables
1,371,508 GBP2024-12-31
1,191,957 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,650,048 GBP2024-12-31
2,384,733 GBP2023-12-31
Other Debtors
Current
975,540 GBP2024-12-31
2,613,671 GBP2023-12-31
Trade Creditors/Trade Payables
Current
95,130 GBP2024-12-31
292,782 GBP2023-12-31
Amounts owed to group undertakings
Current
2,376,807 GBP2024-12-31
4,260,592 GBP2023-12-31
Taxation/Social Security Payable
Current
313,480 GBP2024-12-31
427,888 GBP2023-12-31
Other Creditors
Current
4,391,371 GBP2024-12-31
4,371,747 GBP2023-12-31
Creditors
Current
7,176,788 GBP2024-12-31
9,353,009 GBP2023-12-31
Net Deferred Tax Liability/Asset
-125,515 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
125,515 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-125,515 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2024-12-31
1,000,000 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
939,500 GBP2024-12-31
1,039,500 GBP2023-12-31
Between one and five year
4,448,000 GBP2024-12-31
4,341,702 GBP2023-12-31
More than five year
8,842,123 GBP2024-12-31
9,954,123 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
14,229,623 GBP2024-12-31
15,335,325 GBP2023-12-31