Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
11,114,643 GBP2024-01-01 ~ 2024-12-31
17,652,318 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
9,453,266 GBP2024-01-01 ~ 2024-12-31
13,741,724 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,661,377 GBP2024-01-01 ~ 2024-12-31
3,910,594 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,582,067 GBP2024-01-01 ~ 2024-12-31
3,661,853 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,753,255 GBP2024-01-01 ~ 2024-12-31
351,736 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
29,349 GBP2024-01-01 ~ 2024-12-31
17,647 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
25,011 GBP2024-01-01 ~ 2024-12-31
35,070 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,748,917 GBP2024-01-01 ~ 2024-12-31
334,313 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-424,066 GBP2024-01-01 ~ 2024-12-31
92,136 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,324,851 GBP2024-01-01 ~ 2024-12-31
242,177 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,324,851 GBP2024-01-01 ~ 2024-12-31
242,177 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
397,309 GBP2024-12-31
452,970 GBP2023-12-31
Total Inventories
5,600,481 GBP2024-12-31
5,019,027 GBP2023-12-31
Debtors
8,466,545 GBP2024-12-31
8,234,775 GBP2023-12-31
Cash at bank and in hand
495,204 GBP2024-12-31
984,684 GBP2023-12-31
Current Assets
14,562,230 GBP2024-12-31
14,238,486 GBP2023-12-31
Creditors
Current
9,210,109 GBP2024-12-31
7,408,557 GBP2023-12-31
Net Current Assets/Liabilities
5,352,121 GBP2024-12-31
6,829,929 GBP2023-12-31
Total Assets Less Current Liabilities
5,749,430 GBP2024-12-31
7,282,899 GBP2023-12-31
Creditors
Non-current
-200,000 GBP2024-12-31
-400,000 GBP2023-12-31
Net Assets/Liabilities
5,414,430 GBP2024-12-31
6,739,281 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
5,413,430 GBP2024-12-31
6,738,281 GBP2023-12-31
6,736,104 GBP2022-12-31
Equity
5,414,430 GBP2024-12-31
6,739,281 GBP2023-12-31
6,737,104 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,324,851 GBP2024-01-01 ~ 2024-12-31
242,177 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-240,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-240,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
700,406 GBP2024-01-01 ~ 2024-12-31
784,390 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
77,831 GBP2024-01-01 ~ 2024-12-31
86,503 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,500 GBP2024-01-01 ~ 2024-12-31
54,180 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
820,737 GBP2024-01-01 ~ 2024-12-31
925,073 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
142024-01-01 ~ 2024-12-31
132023-01-01 ~ 2023-12-31
Director Remuneration
231,864 GBP2024-01-01 ~ 2024-12-31
215,313 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
60,561 GBP2024-01-01 ~ 2024-12-31
59,783 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,150 GBP2024-01-01 ~ 2024-12-31
19,900 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
90,681 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-437,229 GBP2024-01-01 ~ 2024-12-31
83,578 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
239,148 GBP2024-12-31
239,148 GBP2023-12-31
Improvements to leasehold property
556,528 GBP2024-12-31
556,528 GBP2023-12-31
Plant and equipment
49,963 GBP2024-12-31
46,931 GBP2023-12-31
Furniture and fittings
440,121 GBP2024-12-31
438,253 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,285,760 GBP2024-12-31
1,280,860 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
127,548 GBP2024-12-31
111,603 GBP2023-12-31
Improvements to leasehold property
296,106 GBP2024-12-31
259,003 GBP2023-12-31
Plant and equipment
31,471 GBP2024-12-31
26,059 GBP2023-12-31
Furniture and fittings
433,326 GBP2024-12-31
431,225 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
888,451 GBP2024-12-31
827,890 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
15,945 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
37,103 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
5,412 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,101 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
60,561 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
111,600 GBP2024-12-31
Improvements to leasehold property
260,422 GBP2024-12-31
297,525 GBP2023-12-31
Plant and equipment
18,492 GBP2024-12-31
20,872 GBP2023-12-31
Furniture and fittings
6,795 GBP2024-12-31
7,028 GBP2023-12-31
Finished Goods
5,600,481 GBP2024-12-31
5,019,027 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,614,941 GBP2024-12-31
1,627,756 GBP2023-12-31
Other Debtors
Current
4,276,377 GBP2024-12-31
4,993,120 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
90,681 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
105,738 GBP2024-12-31
109,568 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
309,767 GBP2024-12-31
Prepayments
Current
319,711 GBP2024-12-31
479,719 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
8,466,545 GBP2024-12-31
8,234,775 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
8,489,216 GBP2024-12-31
4,355,071 GBP2023-12-31
Corporation Tax Payable
Current
90,681 GBP2023-12-31
Other Taxation & Social Security Payable
Current
21,117 GBP2024-12-31
26,744 GBP2023-12-31
Other Creditors
Current
162,529 GBP2024-12-31
23,932 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
337,247 GBP2024-12-31
2,712,129 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
200,000 GBP2024-12-31
400,000 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
200,000 GBP2023-12-31
Non-current, Between two and five year
200,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,100,000 GBP2024-12-31
1,100,000 GBP2023-12-31
Between one and five year
4,400,000 GBP2024-12-31
4,400,000 GBP2023-12-31
More than five year
550,000 GBP2024-12-31
3,850,000 GBP2023-12-31
All periods
6,050,000 GBP2024-12-31
9,350,000 GBP2023-12-31
Bank Borrowings
Secured
400,000 GBP2024-12-31
600,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-309,767 GBP2024-12-31
23,618 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31