Cost of Sales
-18,281,037 GBP2024-01-01 ~ 2024-12-31
-17,745,553 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,514,974 GBP2024-01-01 ~ 2024-12-31
-2,223,214 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-51,078 GBP2024-01-01 ~ 2024-12-31
462,041 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-166,638 GBP2024-01-01 ~ 2024-12-31
350,321 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
136,028 GBP2024-12-31
174,174 GBP2023-12-31
Debtors
9,332,390 GBP2024-12-31
6,965,578 GBP2023-12-31
Cash at bank and in hand
578,264 GBP2024-12-31
709,848 GBP2023-12-31
Current Assets
11,545,202 GBP2024-12-31
8,764,469 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,662,067 GBP2024-12-31
Net Current Assets/Liabilities
3,883,135 GBP2024-12-31
4,002,672 GBP2023-12-31
Total Assets Less Current Liabilities
4,019,163 GBP2024-12-31
4,176,846 GBP2023-12-31
Net Assets/Liabilities
3,985,553 GBP2024-12-31
4,134,029 GBP2023-12-31
Equity
Called up share capital
500 GBP2024-12-31
500 GBP2023-12-31
500 GBP2022-12-31
Other miscellaneous reserve
18,162 GBP2024-12-31
0 GBP2023-12-31
Retained earnings (accumulated losses)
3,966,891 GBP2024-12-31
4,133,529 GBP2023-12-31
3,783,208 GBP2022-12-31
Equity
3,985,553 GBP2024-12-31
4,134,029 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-166,638 GBP2024-01-01 ~ 2024-12-31
350,321 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
26,500 GBP2024-01-01 ~ 2024-12-31
19,850 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
342024-01-01 ~ 2024-12-31
362023-01-01 ~ 2023-12-31
Wages/Salaries
1,570,339 GBP2024-01-01 ~ 2024-12-31
1,308,986 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,889 GBP2024-01-01 ~ 2024-12-31
36,594 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
280,760 GBP2024-01-01 ~ 2024-12-31
144,729 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,207 GBP2024-01-01 ~ 2024-12-31
6,346 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
61,031 GBP2024-12-31
61,031 GBP2023-12-31
Plant and equipment
52,996 GBP2024-12-31
52,996 GBP2023-12-31
Furniture and fittings
393,094 GBP2024-12-31
387,348 GBP2023-12-31
Motor vehicles
18,750 GBP2024-12-31
18,750 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
525,871 GBP2024-12-31
520,125 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
31,269 GBP2024-12-31
24,619 GBP2023-12-31
Plant and equipment
39,437 GBP2024-12-31
35,532 GBP2023-12-31
Furniture and fittings
306,674 GBP2024-12-31
274,744 GBP2023-12-31
Motor vehicles
12,463 GBP2024-12-31
11,056 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
389,843 GBP2024-12-31
345,951 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,650 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
3,905 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
31,930 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,407 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
43,892 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
29,762 GBP2024-12-31
36,412 GBP2023-12-31
Plant and equipment
13,559 GBP2024-12-31
17,464 GBP2023-12-31
Furniture and fittings
86,420 GBP2024-12-31
112,604 GBP2023-12-31
Motor vehicles
6,287 GBP2024-12-31
7,694 GBP2023-12-31
Finished Goods/Goods for Resale
1,634,548 GBP2024-12-31
1,089,043 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,557,154 GBP2024-12-31
1,740,544 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
13,303 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,325,603 GBP2024-12-31
4,705,422 GBP2023-12-31
Other Debtors
Current
331,971 GBP2024-12-31
448,271 GBP2023-12-31
Prepayments/Accrued Income
Current
117,662 GBP2024-12-31
58,038 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
9,332,390 GBP2024-12-31
Amounts falling due within one year, Current
6,965,578 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,765,498 GBP2024-12-31
1,326,439 GBP2023-12-31
Amounts owed to group undertakings
Current
4,827,143 GBP2024-12-31
3,023,593 GBP2023-12-31
Corporation Tax Payable
Current
126,797 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
56,786 GBP2024-12-31
44,555 GBP2023-12-31
Other Creditors
Current
308,055 GBP2024-12-31
7,462 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
577,788 GBP2024-12-31
359,748 GBP2023-12-31
Creditors
Current
7,662,067 GBP2024-12-31
4,761,797 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2024-12-31
500 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
93,396 GBP2024-12-31
92,708 GBP2023-12-31
Between two and five year
145,429 GBP2024-12-31
238,960 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
238,825 GBP2024-12-31
331,668 GBP2023-12-31