Average Number of Employees
1182024-01-01 ~ 2024-12-31
1302023-01-01 ~ 2023-12-31
Turnover/Revenue
31,251,071 GBP2024-01-01 ~ 2024-12-31
27,726,210 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-16,184,906 GBP2024-01-01 ~ 2024-12-31
-17,899,015 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
15,066,165 GBP2024-01-01 ~ 2024-12-31
9,827,195 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-12,623,975 GBP2024-01-01 ~ 2024-12-31
-15,703,514 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,236,663 GBP2024-01-01 ~ 2024-12-31
1,936,733 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
118,315 GBP2024-01-01 ~ 2024-12-31
141,395 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,932,510 GBP2024-01-01 ~ 2024-12-31
1,470,117 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,932,510 GBP2024-01-01 ~ 2024-12-31
331,699 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,357,168 GBP2024-12-31
1,495,831 GBP2023-12-31
Property, Plant & Equipment
1,165,874 GBP2024-12-31
1,208,220 GBP2023-12-31
Fixed Assets - Investments
2,062,651 GBP2024-12-31
1,919,987 GBP2023-12-31
Fixed Assets
4,585,693 GBP2024-12-31
4,624,038 GBP2023-12-31
Total Inventories
10,001,721 GBP2024-12-31
9,427,806 GBP2023-12-31
Debtors
Non-current
642,509 GBP2024-12-31
567,893 GBP2023-12-31
Current
18,806,873 GBP2024-12-31
21,639,519 GBP2023-12-31
Cash at bank and in hand
3,293,051 GBP2024-12-31
5,453,033 GBP2023-12-31
Current Assets
32,744,154 GBP2024-12-31
37,088,251 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-30,736,957 GBP2024-12-31
-35,392,520 GBP2023-12-31
Net Current Assets/Liabilities
2,007,197 GBP2024-12-31
1,695,731 GBP2023-12-31
Total Assets Less Current Liabilities
6,592,890 GBP2024-12-31
6,319,769 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-4,075,667 GBP2024-12-31
Net Assets/Liabilities
2,457,223 GBP2024-12-31
924,713 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2023-01-01
Retained earnings (accumulated losses)
2,457,222 GBP2024-12-31
924,712 GBP2023-12-31
1,443,013 GBP2023-01-01
Equity
2,457,223 GBP2024-12-31
924,713 GBP2023-12-31
1,443,014 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,932,510 GBP2024-01-01 ~ 2024-12-31
331,699 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,932,510 GBP2024-01-01 ~ 2024-12-31
331,699 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,932,510 GBP2024-01-01 ~ 2024-12-31
331,699 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,400,000 GBP2024-01-01 ~ 2024-12-31
-850,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,400,000 GBP2024-01-01 ~ 2024-12-31
-850,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,400,000 GBP2024-01-01 ~ 2024-12-31
-850,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,400,000 GBP2024-01-01 ~ 2024-12-31
-850,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
31,300 GBP2024-01-01 ~ 2024-12-31
26,250 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
7,305,226 GBP2024-01-01 ~ 2024-12-31
8,495,656 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
879,178 GBP2024-01-01 ~ 2024-12-31
986,581 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,396,887 GBP2024-01-01 ~ 2024-12-31
9,820,971 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
38,500 GBP2024-01-01 ~ 2024-12-31
52,875 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-62,954 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
733,128 GBP2024-01-01 ~ 2024-12-31
345,477 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,400,000 GBP2024-01-01 ~ 2024-12-31
850,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
249,662 GBP2024-12-31
234,335 GBP2023-12-31
Development expenditure
623,459 GBP2024-12-31
623,459 GBP2023-12-31
Intangible Assets - Gross Cost
1,768,472 GBP2024-12-31
1,588,874 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
21,956 GBP2024-12-31
3,770 GBP2023-12-31
Development expenditure
145,656 GBP2024-12-31
89,273 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
411,304 GBP2024-12-31
93,043 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
318,261 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
227,706 GBP2024-12-31
230,565 GBP2023-12-31
Development expenditure
477,803 GBP2024-12-31
534,186 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
134,772 GBP2024-12-31
128,777 GBP2023-12-31
Furniture and fittings
434,849 GBP2024-12-31
401,255 GBP2023-12-31
Computers
873,495 GBP2024-12-31
783,716 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,137,224 GBP2024-12-31
2,685,453 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Computers
-3,035 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-3,035 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
65,870 GBP2023-12-31
Furniture and fittings
369,452 GBP2023-12-31
Computers
537,202 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,477,233 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
28,194 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
150,456 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
494,269 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-152 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-152 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
94,064 GBP2024-12-31
Furniture and fittings
381,832 GBP2024-12-31
Computers
687,506 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,971,350 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
40,708 GBP2024-12-31
62,907 GBP2023-12-31
Furniture and fittings
53,017 GBP2024-12-31
31,803 GBP2023-12-31
Computers
185,989 GBP2024-12-31
246,514 GBP2023-12-31
Value of work in progress
1,131,514 GBP2024-12-31
1,081,785 GBP2023-12-31
Finished Goods/Goods for Resale
8,870,207 GBP2024-12-31
8,160,710 GBP2023-12-31
Raw materials and consumables
185,311 GBP2023-12-31
Other Debtors
Non-current
642,509 GBP2024-12-31
567,893 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,643,710 GBP2024-12-31
7,082,444 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
10,138,406 GBP2024-12-31
10,860,974 GBP2023-12-31
Other Debtors
Current
361,837 GBP2024-12-31
204,721 GBP2023-12-31
Prepayments/Accrued Income
Current
3,662,920 GBP2024-12-31
3,491,380 GBP2023-12-31
Other Remaining Borrowings
Current
4,153,040 GBP2024-12-31
4,258,624 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,529,859 GBP2024-12-31
4,382,896 GBP2023-12-31
Amounts owed to group undertakings
Current
12,391,420 GBP2024-12-31
12,583,422 GBP2023-12-31
Corporation Tax Payable
Current
88,000 GBP2023-12-31
Taxation/Social Security Payable
Current
210,064 GBP2024-12-31
686,043 GBP2023-12-31
Other Creditors
Current
865,635 GBP2024-12-31
239,739 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
7,586,939 GBP2024-12-31
13,153,796 GBP2023-12-31
Creditors
Current
30,736,957 GBP2024-12-31
35,392,520 GBP2023-12-31
Other Remaining Borrowings
Non-current
4,020,402 GBP2024-12-31
5,280,403 GBP2023-12-31
Other Creditors
Non-current
55,265 GBP2024-12-31
54,653 GBP2023-12-31
Creditors
Non-current
4,075,667 GBP2024-12-31
5,335,056 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
4,153,040 GBP2024-12-31
4,258,624 GBP2023-12-31
Total Borrowings
8,173,442 GBP2024-12-31
9,539,027 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,197,455 GBP2024-12-31
1,061,402 GBP2023-12-31
Between one and five year
1,715,989 GBP2024-12-31
2,125,664 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,913,444 GBP2024-12-31
3,187,066 GBP2023-12-31