Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
8,175,059 GBP2024-01-01 ~ 2024-12-31
16,672,195 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,066,140 GBP2024-01-01 ~ 2024-12-31
-14,433,301 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,108,919 GBP2024-01-01 ~ 2024-12-31
2,238,894 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,255,832 GBP2024-01-01 ~ 2024-12-31
-1,794,127 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-146,913 GBP2024-01-01 ~ 2024-12-31
444,767 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,122 GBP2024-01-01 ~ 2024-12-31
3,080 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-159,861 GBP2024-01-01 ~ 2024-12-31
434,778 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-142,066 GBP2024-01-01 ~ 2024-12-31
332,309 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-142,066 GBP2024-01-01 ~ 2024-12-31
332,309 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
108,511 GBP2024-12-31
98,644 GBP2023-12-31
Total Inventories
2,313,843 GBP2024-12-31
4,417,760 GBP2023-12-31
Debtors
2,461,175 GBP2024-12-31
4,259,041 GBP2023-12-31
Cash at bank and in hand
255,833 GBP2024-12-31
718,208 GBP2023-12-31
Current Assets
5,030,851 GBP2024-12-31
9,395,009 GBP2023-12-31
Creditors
Current
3,951,344 GBP2024-12-31
8,005,542 GBP2023-12-31
Net Current Assets/Liabilities
1,079,507 GBP2024-12-31
1,389,467 GBP2023-12-31
Total Assets Less Current Liabilities
1,188,018 GBP2024-12-31
1,488,111 GBP2023-12-31
Net Assets/Liabilities
1,107,829 GBP2024-12-31
1,359,822 GBP2023-12-31
Equity
Called up share capital
99 GBP2024-12-31
99 GBP2023-12-31
99 GBP2022-12-31
Retained earnings (accumulated losses)
1,107,730 GBP2024-12-31
1,359,723 GBP2023-12-31
1,152,481 GBP2022-12-31
Equity
1,107,829 GBP2024-12-31
1,359,822 GBP2023-12-31
1,152,580 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-109,927 GBP2024-01-01 ~ 2024-12-31
-125,067 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-109,927 GBP2024-01-01 ~ 2024-12-31
-125,067 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-142,066 GBP2024-01-01 ~ 2024-12-31
332,309 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
536,823 GBP2024-01-01 ~ 2024-12-31
715,074 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
39,167 GBP2024-01-01 ~ 2024-12-31
39,826 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,043 GBP2024-01-01 ~ 2024-12-31
16,097 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
598,033 GBP2024-01-01 ~ 2024-12-31
770,997 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
142024-01-01 ~ 2024-12-31
132023-01-01 ~ 2023-12-31
Director Remuneration
85,000 GBP2024-01-01 ~ 2024-12-31
85,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
22,678 GBP2024-01-01 ~ 2024-12-31
23,601 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,500 GBP2024-01-01 ~ 2024-12-31
12,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
92,917 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-39,965 GBP2024-01-01 ~ 2024-12-31
102,264 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
73,235 GBP2024-12-31
44,393 GBP2023-12-31
Furniture and fittings
56,977 GBP2024-12-31
56,977 GBP2023-12-31
Motor vehicles
156,777 GBP2024-12-31
156,777 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
286,989 GBP2024-12-31
258,147 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,703 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-3,703 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
37,124 GBP2024-12-31
35,192 GBP2023-12-31
Furniture and fittings
53,719 GBP2024-12-31
50,903 GBP2023-12-31
Motor vehicles
87,635 GBP2024-12-31
73,408 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
178,478 GBP2024-12-31
159,503 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
5,635 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,816 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
14,227 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
22,678 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,703 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,703 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
36,111 GBP2024-12-31
9,201 GBP2023-12-31
Furniture and fittings
3,258 GBP2024-12-31
6,074 GBP2023-12-31
Motor vehicles
69,142 GBP2024-12-31
83,369 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,399,264 GBP2024-12-31
3,372,817 GBP2023-12-31
Other Debtors
Current
683,400 GBP2024-12-31
720,991 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
288,793 GBP2024-12-31
75,164 GBP2023-12-31
Prepayments/Accrued Income
Current
89,243 GBP2024-12-31
90,069 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,461,175 GBP2024-12-31
Current, Amounts falling due within one year
4,259,041 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
14,329 GBP2024-12-31
12,353 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,635,790 GBP2024-12-31
5,221,540 GBP2023-12-31
Amounts owed to group undertakings
Current
1,936,639 GBP2024-12-31
695,474 GBP2023-12-31
Corporation Tax Payable
Current
92,917 GBP2023-12-31
Other Taxation & Social Security Payable
Current
29,295 GBP2024-12-31
49,759 GBP2023-12-31
Other Creditors
Current
16,757 GBP2024-12-31
3,087 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
282,613 GBP2024-12-31
1,619,133 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
80,189 GBP2024-12-31
96,494 GBP2023-12-31
Other Creditors
Non-current
14,000 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
12,353 GBP2023-12-31
Non-current, Between one and two years
12,761 GBP2023-12-31
Between two and five year, Non-current
65,860 GBP2024-12-31
83,733 GBP2023-12-31
Secured
94,518 GBP2024-12-31
108,847 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
17,795 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
99 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-142,066 GBP2024-01-01 ~ 2024-12-31