Cost of Sales
-9,254,100 GBP2024-01-01 ~ 2024-12-31
-7,557,637 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,011,925 GBP2024-01-01 ~ 2024-12-31
-1,824,163 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,749,120 GBP2024-01-01 ~ 2024-12-31
9,576,763 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
7,331,106 GBP2024-01-01 ~ 2024-12-31
7,740,205 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
7,569,943 GBP2024-01-01 ~ 2024-12-31
8,100,015 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
7,569,943 GBP2024-01-01 ~ 2024-12-31
8,100,015 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
58,557 GBP2024-12-31
65,561 GBP2023-12-31
Fixed Assets - Investments
64,163,708 GBP2024-12-31
64,163,708 GBP2023-12-31
Fixed Assets
64,222,265 GBP2024-12-31
64,229,269 GBP2023-12-31
Debtors
4,093,655 GBP2024-12-31
2,396,490 GBP2023-12-31
Cash at bank and in hand
12,104,852 GBP2024-12-31
16,054,290 GBP2023-12-31
Current Assets
18,704,708 GBP2024-12-31
20,438,946 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-51,992,015 GBP2024-12-31
-61,303,200 GBP2023-12-31
Net Current Assets/Liabilities
-33,287,307 GBP2024-12-31
-40,864,254 GBP2023-12-31
Total Assets Less Current Liabilities
30,934,958 GBP2024-12-31
23,365,015 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Other miscellaneous reserve
5,300,000 GBP2024-12-31
5,300,000 GBP2023-12-31
Retained earnings (accumulated losses)
25,634,858 GBP2024-12-31
18,064,915 GBP2023-12-31
19,864,900 GBP2022-12-31
Equity
30,934,958 GBP2024-12-31
23,365,015 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
7,569,943 GBP2024-01-01 ~ 2024-12-31
8,100,015 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-9,900,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,261 GBP2024-01-01 ~ 2024-12-31
5,842 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
212024-01-01 ~ 2024-12-31
202023-01-01 ~ 2023-12-31
Wages/Salaries
1,151,189 GBP2024-01-01 ~ 2024-12-31
1,108,172 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,315 GBP2024-01-01 ~ 2024-12-31
27,194 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,287,245 GBP2024-01-01 ~ 2024-12-31
1,248,018 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
119,504 GBP2024-01-01 ~ 2024-12-31
127,951 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-242,224 GBP2024-01-01 ~ 2024-12-31
-390,373 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
85,695 GBP2024-12-31
78,785 GBP2023-12-31
Plant and equipment
50,409 GBP2024-12-31
50,409 GBP2023-12-31
Furniture and fittings
48,577 GBP2024-12-31
46,178 GBP2023-12-31
Motor vehicles
32,002 GBP2024-12-31
32,002 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
216,683 GBP2024-12-31
207,374 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
32,744 GBP2024-12-31
20,885 GBP2023-12-31
Plant and equipment
49,373 GBP2024-12-31
48,692 GBP2023-12-31
Furniture and fittings
44,007 GBP2024-12-31
40,234 GBP2023-12-31
Motor vehicles
32,002 GBP2024-12-31
32,002 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
158,126 GBP2024-12-31
141,813 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
11,859 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
681 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,773 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
16,313 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
52,951 GBP2024-12-31
57,900 GBP2023-12-31
Plant and equipment
1,036 GBP2024-12-31
1,717 GBP2023-12-31
Furniture and fittings
4,570 GBP2024-12-31
5,944 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
2,506,201 GBP2024-12-31
1,988,166 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,995,434 GBP2024-12-31
1,892,339 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
314,326 GBP2024-12-31
74,326 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,320 GBP2024-12-31
4,218 GBP2023-12-31
Other Debtors
Current
21,288 GBP2024-12-31
22,840 GBP2023-12-31
Prepayments/Accrued Income
Current
121,063 GBP2024-12-31
12,394 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,453,431 GBP2024-12-31
2,006,117 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,936,472 GBP2024-12-31
783,854 GBP2023-12-31
Amounts owed to group undertakings
Current
47,438,415 GBP2024-12-31
59,035,483 GBP2023-12-31
Other Taxation & Social Security Payable
Current
635,347 GBP2024-12-31
269,349 GBP2023-12-31
Other Creditors
Current
99,982 GBP2024-12-31
191,008 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,881,799 GBP2024-12-31
1,023,506 GBP2023-12-31
Creditors
Current
51,992,015 GBP2024-12-31
61,303,200 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,500 GBP2024-12-31
2,500 GBP2023-12-31