Cost of Sales
-8,988,136 GBP2024-01-01 ~ 2024-12-31
-7,269,125 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-457,749 GBP2024-01-01 ~ 2024-12-31
-381,292 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,478,672 GBP2024-01-01 ~ 2024-12-31
-1,517,072 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
37,165 GBP2024-01-01 ~ 2024-12-31
20,767 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-426 GBP2023-01-01 ~ 2023-12-31
426 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,977,208 GBP2024-01-01 ~ 2024-12-31
1,499,371 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,491,208 GBP2024-01-01 ~ 2024-12-31
1,154,736 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,747,442 GBP2024-12-31
3,256,234 GBP2023-12-31
2,601,498 GBP2022-12-31
Dividends Paid
0 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-500,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,082 GBP2024-12-31
6,274 GBP2023-12-31
Fixed Assets - Investments
47,010 GBP2024-12-31
47,010 GBP2023-12-31
Fixed Assets
51,092 GBP2024-12-31
53,284 GBP2023-12-31
Debtors
4,142,066 GBP2024-12-31
2,335,074 GBP2023-12-31
Cash at bank and in hand
1,173,354 GBP2024-12-31
1,907,482 GBP2023-12-31
Current Assets
7,134,032 GBP2024-12-31
5,435,539 GBP2023-12-31
Net Current Assets/Liabilities
4,698,294 GBP2024-12-31
3,204,894 GBP2023-12-31
Total Assets Less Current Liabilities
4,749,386 GBP2024-12-31
3,258,178 GBP2023-12-31
Net Assets/Liabilities
4,747,542 GBP2024-12-31
3,256,334 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Equity
4,747,542 GBP2024-12-31
3,256,334 GBP2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
14,800 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
112024-01-01 ~ 2024-12-31
122023-01-01 ~ 2023-12-31
Wages/Salaries
531,962 GBP2024-01-01 ~ 2024-12-31
519,150 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
4,540 GBP2024-01-01 ~ 2024-12-31
6,220 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
583,224 GBP2024-01-01 ~ 2024-12-31
581,389 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
140,000 GBP2024-01-01 ~ 2024-12-31
140,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-01-01 ~ 2024-12-31
285 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
45,174 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
41,092 GBP2024-12-31
38,900 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
2,192 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
4,082 GBP2024-12-31
6,274 GBP2023-12-31
Other Investments Other Than Loans
Non-current
47,000 GBP2024-12-31
47,000 GBP2023-12-31
Amounts invested in assets
Non-current
47,010 GBP2024-12-31
47,010 GBP2023-12-31
Finished Goods/Goods for Resale
1,818,612 GBP2024-12-31
1,192,983 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,533,296 GBP2024-12-31
1,358,800 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,551,221 GBP2024-12-31
914,325 GBP2023-12-31
Prepayments/Accrued Income
Current
57,549 GBP2024-12-31
61,949 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,142,066 GBP2024-12-31
2,335,074 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,110,022 GBP2024-12-31
1,167,237 GBP2023-12-31
Amounts owed to group undertakings
Current
94,078 GBP2024-12-31
180,650 GBP2023-12-31
Corporation Tax Payable
Current
486,000 GBP2024-12-31
344,350 GBP2023-12-31
Other Taxation & Social Security Payable
Current
387,797 GBP2024-12-31
256,267 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
357,841 GBP2024-12-31
282,141 GBP2023-12-31
Creditors
Current
2,435,738 GBP2024-12-31
2,230,645 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,000 GBP2024-12-31
25,000 GBP2023-12-31
Between two and five year
4,167 GBP2024-12-31
29,167 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
29,167 GBP2024-12-31
54,167 GBP2023-12-31