Intangible Assets
723,820 GBP2024-12-31
825,869 GBP2023-12-31
Property, Plant & Equipment
961,519 GBP2024-12-31
1,001,191 GBP2023-12-31
Fixed Assets - Investments
247,350 GBP2024-12-31
247,350 GBP2023-12-31
Fixed Assets
1,932,689 GBP2024-12-31
2,074,410 GBP2023-12-31
Total Inventories
2,066,774 GBP2024-12-31
1,907,905 GBP2023-12-31
Debtors
Current
3,546,728 GBP2024-12-31
2,455,332 GBP2023-12-31
Cash at bank and in hand
117,583 GBP2024-12-31
42,833 GBP2023-12-31
Current Assets
5,731,085 GBP2024-12-31
4,406,070 GBP2023-12-31
Net Current Assets/Liabilities
1,320,324 GBP2024-12-31
991,807 GBP2023-12-31
Total Assets Less Current Liabilities
3,253,013 GBP2024-12-31
3,066,217 GBP2023-12-31
Net Assets/Liabilities
2,586,851 GBP2024-12-31
2,344,728 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Capital redemption reserve
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Retained earnings (accumulated losses)
2,576,751 GBP2024-12-31
2,334,628 GBP2023-12-31
Equity
2,586,851 GBP2024-12-31
2,344,728 GBP2023-12-31
Profit/Loss
1,242,423 GBP2024-01-01 ~ 2024-12-31
1,000,300 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
453,558 GBP2024-01-01 ~ 2024-12-31
344,813 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
72,432 GBP2024-12-31
79,911 GBP2023-12-31
Deferred Tax Liabilities
71,993 GBP2024-12-31
79,559 GBP2023-12-31
Intangible Assets - Gross Cost
Development expenditure
27,824 GBP2024-12-31
27,824 GBP2023-12-31
Other
933,550 GBP2024-12-31
933,550 GBP2023-12-31
Intangible Assets - Gross Cost
961,374 GBP2024-12-31
961,374 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
27,824 GBP2024-12-31
19,130 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
237,554 GBP2024-12-31
135,505 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
8,694 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
102,049 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Other
723,820 GBP2024-12-31
817,175 GBP2023-12-31
Development expenditure
8,694 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,050,842 GBP2024-12-31
1,050,842 GBP2023-12-31
Tools/Equipment for furniture and fittings
341,314 GBP2024-12-31
289,317 GBP2023-12-31
Motor vehicles
7,510 GBP2024-12-31
7,510 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,399,666 GBP2024-12-31
1,347,669 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
253,501 GBP2024-12-31
232,485 GBP2023-12-31
Tools/Equipment for furniture and fittings
178,819 GBP2024-12-31
108,727 GBP2023-12-31
Motor vehicles
5,827 GBP2024-12-31
5,266 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
438,147 GBP2024-12-31
346,478 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
21,016 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
70,092 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
561 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
91,669 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
797,341 GBP2024-12-31
818,357 GBP2023-12-31
Tools/Equipment for furniture and fittings
162,495 GBP2024-12-31
180,590 GBP2023-12-31
Motor vehicles
1,683 GBP2024-12-31
2,244 GBP2023-12-31
Investments in Subsidiaries
247,350 GBP2024-12-31
247,350 GBP2023-12-31
Cost valuation
247,350 GBP2023-12-31
Finished Goods/Goods for Resale
2,066,774 GBP2024-12-31
1,907,905 GBP2023-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
2,099,605 GBP2024-12-31
1,858,364 GBP2023-12-31
Other Debtors
Current, Amounts falling due within one year
1,261,029 GBP2024-12-31
555,787 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,546,728 GBP2024-12-31
2,455,332 GBP2023-12-31
Cash and Cash Equivalents
117,583 GBP2024-12-31
42,833 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
45,331 GBP2024-12-31
57,119 GBP2023-12-31
Bank Borrowings
Non-current
522,638 GBP2024-12-31
568,599 GBP2023-12-31
Current
45,331 GBP2024-12-31
57,119 GBP2023-12-31
Other Remaining Borrowings
Current
2,001,377 GBP2024-12-31
1,213,048 GBP2023-12-31
Total Borrowings
Current
2,046,708 GBP2024-12-31
1,270,167 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
71,993 GBP2024-12-31
79,559 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
53,964 GBP2024-12-31
55,628 GBP2023-12-31
Between two and five year
74,907 GBP2024-12-31
35,658 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
128,871 GBP2024-12-31
91,286 GBP2023-12-31