Cost of Sales
-27,057,522 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-21,447,532 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
107,879 GBP2024-01-01 ~ 2024-12-31
94,371 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,438,309 GBP2024-01-01 ~ 2024-12-31
2,619,814 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,813,127 GBP2024-01-01 ~ 2024-12-31
2,013,789 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
264,643 GBP2024-12-31
255,272 GBP2023-12-31
Debtors
3,895,906 GBP2024-12-31
5,196,355 GBP2023-12-31
Cash at bank and in hand
596,157 GBP2024-12-31
294,147 GBP2023-12-31
Current Assets
8,295,336 GBP2024-12-31
9,176,173 GBP2023-12-31
Net Current Assets/Liabilities
3,583,880 GBP2024-12-31
3,780,124 GBP2023-12-31
Total Assets Less Current Liabilities
3,848,523 GBP2024-12-31
4,035,396 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-80,100 GBP2024-12-31
-80,100 GBP2023-12-31
Net Assets/Liabilities
3,768,423 GBP2024-12-31
3,955,296 GBP2023-12-31
Equity
Called up share capital
10 GBP2024-12-31
10 GBP2023-12-31
10 GBP2022-12-31
Retained earnings (accumulated losses)
3,768,413 GBP2024-12-31
3,955,286 GBP2023-12-31
2,741,497 GBP2022-12-31
Equity
3,768,423 GBP2024-12-31
3,955,296 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,813,127 GBP2024-01-01 ~ 2024-12-31
2,013,789 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,000,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
46,245 GBP2024-01-01 ~ 2024-12-31
23,650 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2052024-01-01 ~ 2024-12-31
1652023-01-01 ~ 2023-12-31
Wages/Salaries
8,106,201 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
282,928 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
9,130,485 GBP2024-01-01 ~ 2024-12-31
7,422,323 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
365,677 GBP2024-01-01 ~ 2024-12-31
354,732 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,764 GBP2024-01-01 ~ 2024-12-31
-10,289 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,638 GBP2023-12-31
Intangible Assets - Gross Cost
85,801 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,638 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
85,801 GBP2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
383,081 GBP2024-12-31
377,448 GBP2023-12-31
Furniture and fittings
202,837 GBP2024-12-31
189,014 GBP2023-12-31
Computers
583,402 GBP2024-12-31
525,494 GBP2023-12-31
Motor vehicles
56,160 GBP2024-12-31
21,015 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,239,076 GBP2024-12-31
1,112,971 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
283,809 GBP2024-12-31
250,903 GBP2023-12-31
Furniture and fittings
165,219 GBP2024-12-31
154,817 GBP2023-12-31
Computers
498,726 GBP2024-12-31
432,198 GBP2023-12-31
Motor vehicles
26,679 GBP2024-12-31
19,781 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
974,433 GBP2024-12-31
857,699 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
32,906 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
10,402 GBP2024-01-01 ~ 2024-12-31
Computers
66,528 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
6,898 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
116,734 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
99,272 GBP2024-12-31
126,545 GBP2023-12-31
Furniture and fittings
37,618 GBP2024-12-31
34,197 GBP2023-12-31
Computers
84,676 GBP2024-12-31
93,296 GBP2023-12-31
Motor vehicles
29,481 GBP2024-12-31
1,234 GBP2023-12-31
Finished Goods/Goods for Resale
3,803,273 GBP2024-12-31
3,685,671 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,114,740 GBP2024-12-31
903,040 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,054,007 GBP2024-12-31
2,589,831 GBP2023-12-31
Other Debtors
Current
473,061 GBP2024-12-31
349,430 GBP2023-12-31
Prepayments/Accrued Income
Current
1,141,134 GBP2024-12-31
1,222,316 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,782,942 GBP2024-12-31
5,064,617 GBP2023-12-31
Prepayments/Accrued Income
71,486 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,740,347 GBP2024-12-31
2,328,808 GBP2023-12-31
Amounts owed to group undertakings
Current
41,838 GBP2024-12-31
64,801 GBP2023-12-31
Corporation Tax Payable
Current
31,744 GBP2024-12-31
220,521 GBP2023-12-31
Other Taxation & Social Security Payable
Current
759,911 GBP2024-12-31
1,052,888 GBP2023-12-31
Other Creditors
Current
886,509 GBP2024-12-31
774,052 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
251,107 GBP2024-12-31
954,979 GBP2023-12-31
Creditors
Current
4,711,456 GBP2024-12-31
5,396,049 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
64 shares2024-12-31
64 shares2023-12-31
Par Value of Share
Class 2 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
36 shares2024-12-31
36 shares2023-12-31
Equity
Called up share capital
10 GBP2024-12-31
10 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
371,195 GBP2024-12-31
539,839 GBP2023-12-31
Between two and five year
157,146 GBP2024-12-31
361,374 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
528,341 GBP2024-12-31
901,213 GBP2023-12-31