Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
13,372,531 GBP2024-01-01 ~ 2024-12-31
14,162,411 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,598,700 GBP2024-01-01 ~ 2024-12-31
11,610,476 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,773,831 GBP2024-01-01 ~ 2024-12-31
2,551,935 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,666,391 GBP2024-01-01 ~ 2024-12-31
3,726,757 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-891,296 GBP2024-01-01 ~ 2024-12-31
-1,167,951 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
49,778 GBP2024-01-01 ~ 2024-12-31
48,774 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,677,476 GBP2024-01-01 ~ 2024-12-31
-1,119,177 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-159,587 GBP2024-01-01 ~ 2024-12-31
95,586 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,517,889 GBP2024-01-01 ~ 2024-12-31
-1,214,763 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,517,889 GBP2024-01-01 ~ 2024-12-31
-1,214,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
104,409 GBP2024-12-31
144,711 GBP2023-12-31
Total Inventories
2,714,394 GBP2024-12-31
3,753,907 GBP2023-12-31
Debtors
2,227,345 GBP2024-12-31
2,347,037 GBP2023-12-31
Cash at bank and in hand
720,084 GBP2024-12-31
1,264,040 GBP2023-12-31
Current Assets
5,661,823 GBP2024-12-31
7,364,984 GBP2023-12-31
Creditors
Current
3,113,322 GBP2024-12-31
3,329,233 GBP2023-12-31
Net Current Assets/Liabilities
2,548,501 GBP2024-12-31
4,035,751 GBP2023-12-31
Total Assets Less Current Liabilities
2,652,910 GBP2024-12-31
4,180,462 GBP2023-12-31
Net Assets/Liabilities
2,628,690 GBP2024-12-31
4,146,579 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
2,628,590 GBP2024-12-31
4,146,479 GBP2023-12-31
5,661,242 GBP2022-12-31
Equity
2,628,690 GBP2024-12-31
4,146,579 GBP2023-12-31
5,661,342 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-300,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,517,889 GBP2024-01-01 ~ 2024-12-31
-1,214,763 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,983,609 GBP2024-01-01 ~ 2024-12-31
2,043,202 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
232,945 GBP2024-01-01 ~ 2024-12-31
252,436 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
196,211 GBP2024-01-01 ~ 2024-12-31
128,491 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,412,765 GBP2024-01-01 ~ 2024-12-31
2,424,129 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
442024-01-01 ~ 2024-12-31
432023-01-01 ~ 2023-12-31
Director Remuneration
326,882 GBP2024-01-01 ~ 2024-12-31
382,940 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
76,687 GBP2024-01-01 ~ 2024-12-31
85,537 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,000 GBP2024-01-01 ~ 2024-12-31
14,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-419,369 GBP2024-01-01 ~ 2024-12-31
-279,794 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
91,199 GBP2024-12-31
352,568 GBP2023-12-31
Furniture and fittings
152,528 GBP2024-12-31
369,492 GBP2023-12-31
Motor vehicles
17,689 GBP2024-12-31
16,180 GBP2023-12-31
Computers
111,171 GBP2024-12-31
264,142 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
372,587 GBP2024-12-31
1,002,382 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-277,386 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-231,660 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-5,339 GBP2024-01-01 ~ 2024-12-31
Computers
-166,101 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-680,486 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
67,739 GBP2024-12-31
324,078 GBP2023-12-31
Furniture and fittings
104,237 GBP2024-12-31
295,703 GBP2023-12-31
Motor vehicles
6,195 GBP2024-12-31
6,323 GBP2023-12-31
Computers
90,007 GBP2024-12-31
231,567 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
268,178 GBP2024-12-31
857,671 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
17,760 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
30,196 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,211 GBP2024-01-01 ~ 2024-12-31
Computers
23,520 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
76,687 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-274,099 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-221,662 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-5,339 GBP2024-01-01 ~ 2024-12-31
Computers
-165,080 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-666,180 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
23,460 GBP2024-12-31
28,490 GBP2023-12-31
Furniture and fittings
48,291 GBP2024-12-31
73,789 GBP2023-12-31
Motor vehicles
11,494 GBP2024-12-31
9,857 GBP2023-12-31
Computers
21,164 GBP2024-12-31
32,575 GBP2023-12-31
Finished Goods
2,714,394 GBP2024-12-31
3,753,907 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,539,351 GBP2024-12-31
899,286 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
26,866 GBP2024-12-31
67,992 GBP2023-12-31
Other Debtors
Current
95,033 GBP2024-12-31
277,404 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
132,357 GBP2024-12-31
93,640 GBP2023-12-31
Prepayments
Current
433,738 GBP2024-12-31
1,008,715 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,227,345 GBP2024-12-31
Current, Amounts falling due within one year
2,347,037 GBP2023-12-31
Trade Creditors/Trade Payables
Current
264,440 GBP2024-12-31
186,046 GBP2023-12-31
Amounts owed to group undertakings
Current
1,853,535 GBP2024-12-31
2,206,688 GBP2023-12-31
Other Taxation & Social Security Payable
Current
58,639 GBP2024-12-31
85,802 GBP2023-12-31
Other Creditors
Current
117,786 GBP2024-12-31
129,285 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
600,338 GBP2024-12-31
603,073 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
277,429 GBP2024-12-31
291,997 GBP2023-12-31
Between one and five year
341,166 GBP2024-12-31
283,836 GBP2023-12-31
All periods
618,595 GBP2024-12-31
575,833 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
24,220 GBP2024-12-31
33,883 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,517,889 GBP2024-01-01 ~ 2024-12-31