Average Number of Employees
162024-01-01 ~ 2024-12-31
152023-01-01 ~ 2023-12-31
Turnover/Revenue
21,961,936 GBP2024-01-01 ~ 2024-12-31
19,160,585 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-18,361,803 GBP2024-01-01 ~ 2024-12-31
-16,938,413 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,600,133 GBP2024-01-01 ~ 2024-12-31
2,222,172 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-672,356 GBP2024-01-01 ~ 2024-12-31
-360,558 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,283,214 GBP2024-01-01 ~ 2024-12-31
-1,136,086 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,644,563 GBP2024-01-01 ~ 2024-12-31
725,528 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,573,771 GBP2024-01-01 ~ 2024-12-31
720,526 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,204,432 GBP2024-01-01 ~ 2024-12-31
620,730 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
25,153 GBP2024-12-31
31,476 GBP2023-12-31
Fixed Assets
25,153 GBP2024-12-31
31,476 GBP2023-12-31
Total Inventories
5,383,853 GBP2024-12-31
5,174,317 GBP2023-12-31
Debtors
Current
2,796,037 GBP2024-12-31
3,522,662 GBP2023-12-31
Cash at bank and in hand
1,031,412 GBP2024-12-31
735,315 GBP2023-12-31
Current Assets
9,211,302 GBP2024-12-31
9,432,294 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,926,323 GBP2024-12-31
Net Current Assets/Liabilities
4,284,979 GBP2024-12-31
3,074,425 GBP2023-12-31
Total Assets Less Current Liabilities
4,310,132 GBP2024-12-31
3,105,901 GBP2023-12-31
Net Assets/Liabilities
4,309,617 GBP2024-12-31
3,105,185 GBP2023-12-31
Equity
Called up share capital
980 GBP2024-12-31
980 GBP2023-12-31
980 GBP2023-01-01
Retained earnings (accumulated losses)
4,308,637 GBP2024-12-31
3,104,205 GBP2023-12-31
2,483,475 GBP2023-01-01
Equity
4,309,617 GBP2024-12-31
3,105,185 GBP2023-12-31
2,484,455 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,204,432 GBP2024-01-01 ~ 2024-12-31
620,730 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,204,432 GBP2024-01-01 ~ 2024-12-31
620,730 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,204,432 GBP2024-01-01 ~ 2024-12-31
620,730 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,300 GBP2024-01-01 ~ 2024-12-31
16,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
801,108 GBP2024-01-01 ~ 2024-12-31
630,279 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
79,817 GBP2024-01-01 ~ 2024-12-31
63,393 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
900,836 GBP2024-01-01 ~ 2024-12-31
705,498 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
291,872 GBP2024-01-01 ~ 2024-12-31
153,019 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-980 GBP2024-01-01 ~ 2024-12-31
-3,521 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
393,443 GBP2024-01-01 ~ 2024-12-31
169,468 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
55,490 GBP2024-12-31
55,490 GBP2023-12-31
Office equipment
40,237 GBP2024-12-31
32,987 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
95,727 GBP2024-12-31
88,477 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
25,943 GBP2023-12-31
Office equipment
31,058 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
57,001 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
11,099 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
2,474 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
13,573 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
37,042 GBP2024-12-31
Office equipment
33,532 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
70,574 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
18,448 GBP2024-12-31
29,547 GBP2023-12-31
Office equipment
6,705 GBP2024-12-31
1,929 GBP2023-12-31
Finished Goods/Goods for Resale
5,383,853 GBP2024-12-31
5,174,317 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,533,577 GBP2024-12-31
3,204,425 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
200,000 GBP2024-12-31
228,094 GBP2023-12-31
Other Debtors
Current
1,296 GBP2023-12-31
Prepayments/Accrued Income
Current
62,460 GBP2024-12-31
88,847 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,304,702 GBP2024-12-31
5,484,439 GBP2023-12-31
Amounts owed to group undertakings
Current
419,117 GBP2024-12-31
1,552 GBP2023-12-31
Corporation Tax Payable
Current
370,011 GBP2024-12-31
112,011 GBP2023-12-31
Taxation/Social Security Payable
Current
592,098 GBP2024-12-31
654,035 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
240,395 GBP2024-12-31
105,832 GBP2023-12-31
Creditors
Current
4,926,323 GBP2024-12-31
6,357,869 GBP2023-12-31
Net Deferred Tax Liability/Asset
-515 GBP2024-12-31
-716 GBP2023-12-31
-9,639 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
201 GBP2024-01-01 ~ 2024-12-31
8,923 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-941 GBP2024-12-31
-2,086 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
980 shares2024-12-31
980 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
27,357 GBP2024-12-31
19,575 GBP2023-12-31
Between one and five year
59,787 GBP2024-12-31
47,095 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
87,144 GBP2024-12-31
66,670 GBP2023-12-31