Cost of Sales
-181,548 GBP2024-01-01 ~ 2024-12-31
-322,751 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,743,264 GBP2024-01-01 ~ 2024-12-31
-1,816,957 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,264,577 GBP2024-01-01 ~ 2024-12-31
3,390,026 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
4,142 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-466,906 GBP2024-01-01 ~ 2024-12-31
2,058,219 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
63,845 GBP2024-01-01 ~ 2024-12-31
248,711 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-403,061 GBP2024-01-01 ~ 2024-12-31
2,306,930 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-398,841 GBP2024-01-01 ~ 2024-12-31
2,315,617 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,898 GBP2024-12-31
13,728 GBP2023-12-31
Fixed Assets - Investments
5,929,540 GBP2024-12-31
8,037,331 GBP2023-12-31
Fixed Assets
5,937,438 GBP2024-12-31
8,051,059 GBP2023-12-31
Debtors
9,997,052 GBP2024-12-31
9,529,992 GBP2023-12-31
Cash at bank and in hand
1,418,408 GBP2024-12-31
786,052 GBP2023-12-31
Current Assets
11,605,680 GBP2024-12-31
10,433,964 GBP2023-12-31
Net Current Assets/Liabilities
7,723,137 GBP2024-12-31
8,158,293 GBP2023-12-31
Total Assets Less Current Liabilities
13,660,575 GBP2024-12-31
16,209,352 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,354,602 GBP2024-12-31
-3,990,002 GBP2023-12-31
Net Assets/Liabilities
10,305,973 GBP2024-12-31
12,219,350 GBP2023-12-31
Equity
Called up share capital
6,531,266 GBP2024-12-31
6,531,266 GBP2023-12-31
6,531,266 GBP2022-12-31
Share premium
3,102,188 GBP2024-12-31
3,102,188 GBP2023-12-31
3,102,188 GBP2022-12-31
Retained earnings (accumulated losses)
672,519 GBP2024-12-31
2,585,896 GBP2023-12-31
270,279 GBP2022-12-31
Equity
10,305,973 GBP2024-12-31
12,219,350 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-403,061 GBP2024-01-01 ~ 2024-12-31
2,306,930 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,514,536 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
132024-01-01 ~ 2024-12-31
122023-01-01 ~ 2023-12-31
Wages/Salaries
792,079 GBP2024-01-01 ~ 2024-12-31
787,768 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,012 GBP2024-01-01 ~ 2024-12-31
32,830 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
893,193 GBP2024-01-01 ~ 2024-12-31
872,345 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
70,522 GBP2024-12-31
75,173 GBP2023-12-31
Furniture and fittings
67,635 GBP2024-12-31
73,295 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
138,157 GBP2024-12-31
148,468 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,651 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-5,660 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-10,311 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
62,624 GBP2024-12-31
61,709 GBP2023-12-31
Furniture and fittings
67,635 GBP2024-12-31
73,031 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
130,259 GBP2024-12-31
134,740 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,361 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
264 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
4,625 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,446 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-5,660 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,106 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
7,898 GBP2024-12-31
13,464 GBP2023-12-31
Furniture and fittings
0 GBP2024-12-31
264 GBP2023-12-31
Finished Goods/Goods for Resale
190,220 GBP2024-12-31
117,920 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
22,708 GBP2024-12-31
38,398 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
38,383 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
9,956,855 GBP2024-12-31
9,440,171 GBP2023-12-31
Prepayments/Accrued Income
Current
17,489 GBP2024-12-31
13,040 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
9,997,052 GBP2024-12-31
9,529,992 GBP2023-12-31
Trade Creditors/Trade Payables
Current
104,398 GBP2024-12-31
118,741 GBP2023-12-31
Amounts owed to group undertakings
Current
3,446,566 GBP2024-12-31
1,855,190 GBP2023-12-31
Other Taxation & Social Security Payable
Current
140,709 GBP2024-12-31
165,997 GBP2023-12-31
Other Creditors
Current
3,959 GBP2024-12-31
4,190 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
186,911 GBP2024-12-31
131,553 GBP2023-12-31
Creditors
Current
3,882,543 GBP2024-12-31
2,275,671 GBP2023-12-31
Other Remaining Borrowings
Non-current
3,354,602 GBP2024-12-31
3,990,002 GBP2023-12-31
Total Borrowings
Non-current
3,354,602 GBP2024-12-31
3,990,002 GBP2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
6,021,828 shares2024-12-31
6,021,828 shares2023-12-31
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
509,438 shares2024-12-31
509,438 shares2023-12-31
Equity
Called up share capital
6,531,266 GBP2024-12-31
6,531,266 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
12,955 GBP2024-12-31
12,190 GBP2023-12-31
Between two and five year
20,089 GBP2024-12-31
30,476 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
33,044 GBP2024-12-31
42,666 GBP2023-12-31
Director Remuneration
166,877 GBP2024-01-01 ~ 2024-12-31
145,193 GBP2023-01-01 ~ 2023-12-31