Administrative Expenses
-7,417,940 GBP2024-01-01 ~ 2024-12-31
-6,339,611 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
31,155 GBP2024-01-01 ~ 2024-12-31
16,491 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,926,789 GBP2024-01-01 ~ 2024-12-31
-2,200,245 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,919,828 GBP2024-01-01 ~ 2024-12-31
-1,865,995 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
134,609 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
312,023 GBP2024-12-31
317,010 GBP2023-12-31
Fixed Assets
446,632 GBP2024-12-31
317,010 GBP2023-12-31
Debtors
14,009,296 GBP2024-12-31
14,460,827 GBP2023-12-31
Cash at bank and in hand
1,721,782 GBP2024-12-31
1,599,388 GBP2023-12-31
Current Assets
21,913,490 GBP2024-12-31
22,812,195 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-14,836,566 GBP2023-12-31
Net Current Assets/Liabilities
5,926,179 GBP2024-12-31
7,975,629 GBP2023-12-31
Total Assets Less Current Liabilities
6,372,811 GBP2024-12-31
8,292,639 GBP2023-12-31
Equity
Called up share capital
2,099 GBP2024-12-31
2,099 GBP2023-12-31
1,805 GBP2022-12-31
Share premium
101,872 GBP2024-12-31
101,872 GBP2023-12-31
0 GBP2022-12-31
Retained earnings (accumulated losses)
6,268,840 GBP2024-12-31
8,188,668 GBP2023-12-31
10,334,663 GBP2022-12-31
Equity
6,372,811 GBP2024-12-31
8,292,639 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,919,828 GBP2024-01-01 ~ 2024-12-31
-1,865,995 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
294 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
102,166 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-280,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,733 GBP2024-01-01 ~ 2024-12-31
21,957 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
792024-01-01 ~ 2024-12-31
692023-01-01 ~ 2023-12-31
Wages/Salaries
3,966,078 GBP2024-01-01 ~ 2024-12-31
3,367,605 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,599 GBP2024-01-01 ~ 2024-12-31
66,476 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,458,232 GBP2024-01-01 ~ 2024-12-31
3,799,574 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
669,323 GBP2024-01-01 ~ 2024-12-31
429,191 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-01-01 ~ 2024-12-31
-27,083 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
134,609 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
0 GBP2023-12-31
Intangible Assets
Development expenditure
134,609 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
186,928 GBP2024-12-31
186,928 GBP2023-12-31
Plant and equipment
342,997 GBP2024-12-31
306,758 GBP2023-12-31
Furniture and fittings
111,587 GBP2024-12-31
102,187 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
902,441 GBP2024-12-31
856,802 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
260,929 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
161,763 GBP2024-12-31
140,998 GBP2023-12-31
Plant and equipment
263,534 GBP2024-12-31
241,834 GBP2023-12-31
Furniture and fittings
101,193 GBP2024-12-31
98,251 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
590,418 GBP2024-12-31
539,792 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
5,219 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
20,765 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
21,700 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,942 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
50,626 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
63,928 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
197,001 GBP2024-12-31
Improvements to leasehold property
25,165 GBP2024-12-31
45,930 GBP2023-12-31
Plant and equipment
79,463 GBP2024-12-31
64,924 GBP2023-12-31
Furniture and fittings
10,394 GBP2024-12-31
3,936 GBP2023-12-31
Finished Goods/Goods for Resale
6,182,412 GBP2024-12-31
6,751,980 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
8,607,876 GBP2024-12-31
8,274,130 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
300,206 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,864,672 GBP2024-12-31
5,376,594 GBP2023-12-31
Other Debtors
Current
147,094 GBP2024-12-31
39,214 GBP2023-12-31
Prepayments/Accrued Income
Current
365,665 GBP2024-12-31
446,694 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
13,985,307 GBP2024-12-31
Current, Amounts falling due within one year
14,436,838 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,986,445 GBP2024-12-31
5,358,063 GBP2023-12-31
Amounts owed to group undertakings
Current
149,198 GBP2024-12-31
378,001 GBP2023-12-31
Other Taxation & Social Security Payable
Current
708,537 GBP2024-12-31
316,711 GBP2023-12-31
Other Creditors
Current
7,844,274 GBP2024-12-31
8,425,475 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
298,857 GBP2024-12-31
358,316 GBP2023-12-31
Creditors
Current
15,987,311 GBP2024-12-31
14,836,566 GBP2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,099 shares2024-12-31
2,099 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
317,088 GBP2024-12-31
Between two and five year
502,056 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
819,144 GBP2024-12-31
Trade Creditors/Trade Payables
-14,519,855 GBP2023-12-31
Cost of Sales
-65,502,310 GBP2023-01-01 ~ 2023-12-31