Cost of Sales
-8,904,622 GBP2024-01-01 ~ 2024-12-31
-11,503,238 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,017,968 GBP2024-01-01 ~ 2024-12-31
-793,425 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-25,567,521 GBP2024-01-01 ~ 2024-12-31
-25,699,098 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
994,998 GBP2024-01-01 ~ 2024-12-31
1,660,019 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
647,929 GBP2024-01-01 ~ 2024-12-31
1,335,282 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
647,929 GBP2024-01-01 ~ 2024-12-31
1,335,282 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,518,931 GBP2024-12-31
1,761,491 GBP2023-12-31
Debtors
7,700,912 GBP2024-12-31
6,827,733 GBP2023-12-31
Cash at bank and in hand
2,409,866 GBP2024-12-31
4,185,181 GBP2023-12-31
Current Assets
14,172,039 GBP2024-12-31
14,299,059 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,477,292 GBP2024-12-31
Net Current Assets/Liabilities
5,694,747 GBP2024-12-31
4,665,965 GBP2023-12-31
Total Assets Less Current Liabilities
7,213,678 GBP2024-12-31
6,427,456 GBP2023-12-31
Net Assets/Liabilities
6,468,534 GBP2024-12-31
5,820,605 GBP2023-12-31
Equity
Called up share capital
6,000,000 GBP2024-12-31
6,000,000 GBP2023-12-31
6,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
468,534 GBP2024-12-31
-179,395 GBP2023-12-31
-1,514,677 GBP2022-12-31
Equity
6,468,534 GBP2024-12-31
5,820,605 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
647,929 GBP2024-01-01 ~ 2024-12-31
1,335,282 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,000 GBP2024-01-01 ~ 2024-12-31
13,350 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
882024-01-01 ~ 2024-12-31
722023-01-01 ~ 2023-12-31
Wages/Salaries
4,736,006 GBP2024-01-01 ~ 2024-12-31
4,550,725 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
289,826 GBP2024-01-01 ~ 2024-12-31
285,142 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,501,023 GBP2024-01-01 ~ 2024-12-31
5,311,207 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
769,191 GBP2024-01-01 ~ 2024-12-31
712,818 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
810,161 GBP2024-12-31
817,331 GBP2023-12-31
Motor vehicles
33,000 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,075,677 GBP2024-12-31
3,049,847 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-29,264 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-29,264 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
690,177 GBP2024-12-31
653,129 GBP2023-12-31
Motor vehicles
1,833 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,556,746 GBP2024-12-31
1,288,356 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
229,509 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
66,312 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,833 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
297,654 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-29,264 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-29,264 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
119,984 GBP2024-12-31
164,202 GBP2023-12-31
Motor vehicles
31,167 GBP2024-12-31
0 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,597,289 GBP2023-12-31
Finished Goods/Goods for Resale
4,061,261 GBP2024-12-31
3,286,145 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,168,420 GBP2024-12-31
1,920,312 GBP2023-12-31
Other Debtors
Current
5,666,106 GBP2024-12-31
4,197,856 GBP2023-12-31
Prepayments/Accrued Income
Current
866,386 GBP2024-12-31
709,565 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,700,912 GBP2024-12-31
Amounts falling due within one year, Current
6,827,733 GBP2023-12-31
Trade Creditors/Trade Payables
Current
14,395 GBP2024-12-31
-87,555 GBP2023-12-31
Corporation Tax Payable
Current
331,806 GBP2024-12-31
324,737 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,285,917 GBP2024-12-31
1,720,460 GBP2023-12-31
Other Creditors
Current
3,686,006 GBP2024-12-31
4,153,837 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,190,842 GBP2024-12-31
2,409,518 GBP2023-12-31
Creditors
Current
8,477,292 GBP2024-12-31
9,633,094 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
5,980,000 shares2024-12-31
5,980,000 shares2023-12-31
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
20,000 shares2024-12-31
20,000 shares2023-12-31
Equity
Called up share capital
6,000,000 GBP2024-12-31
6,000,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
346,904 GBP2024-12-31
24,275 GBP2023-12-31
Between two and five year
821,552 GBP2024-12-31
1,058,033 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,082,308 GBP2023-12-31