Average Number of Employees
932024-01-01 ~ 2024-12-31
882023-01-01 ~ 2023-12-31
Intangible Assets
401,762 GBP2024-12-31
478,448 GBP2023-12-31
Property, Plant & Equipment
327,458 GBP2024-12-31
392,819 GBP2023-12-31
Fixed Assets - Investments
45,647 GBP2024-12-31
45,647 GBP2023-12-31
Fixed Assets
774,867 GBP2024-12-31
916,914 GBP2023-12-31
Total Inventories
2,186,387 GBP2024-12-31
2,035,567 GBP2023-12-31
Debtors
Current
2,573,402 GBP2024-12-31
2,122,788 GBP2023-12-31
Cash at bank and in hand
1,406,471 GBP2024-12-31
978,809 GBP2023-12-31
Current Assets
6,166,260 GBP2024-12-31
5,137,164 GBP2023-12-31
Net Current Assets/Liabilities
1,271,438 GBP2024-12-31
1,222,143 GBP2023-12-31
Total Assets Less Current Liabilities
2,046,305 GBP2024-12-31
2,139,057 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-853,333 GBP2023-12-31
Net Assets/Liabilities
1,417,676 GBP2024-12-31
1,187,519 GBP2023-12-31
Equity
Called up share capital
158 GBP2024-12-31
158 GBP2023-12-31
158 GBP2023-01-01
Share premium
1,972,236 GBP2024-12-31
1,972,236 GBP2023-12-31
1,972,236 GBP2023-01-01
Retained earnings (accumulated losses)
-554,718 GBP2024-12-31
-784,875 GBP2023-12-31
-1,617,816 GBP2023-01-01
Profit/Loss
230,157 GBP2024-01-01 ~ 2024-12-31
832,941 GBP2023-01-01 ~ 2023-12-31
Equity
1,417,676 GBP2024-12-31
1,187,519 GBP2023-12-31
354,578 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
230,157 GBP2024-01-01 ~ 2024-12-31
832,941 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
67,019 GBP2024-12-31
67,019 GBP2023-12-31
Goodwill
766,860 GBP2024-12-31
766,860 GBP2023-12-31
Intangible Assets - Gross Cost
833,879 GBP2024-12-31
833,879 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
432,117 GBP2024-12-31
355,431 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
432,117 GBP2024-12-31
355,431 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
76,686 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
67,019 GBP2024-12-31
67,019 GBP2023-12-31
Goodwill
334,743 GBP2024-12-31
411,429 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
434,362 GBP2024-12-31
396,707 GBP2023-12-31
Motor vehicles
43,188 GBP2024-12-31
43,188 GBP2023-12-31
Furniture and fittings
138,604 GBP2024-12-31
138,604 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
902,055 GBP2024-12-31
864,400 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,786 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,786 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
230,126 GBP2024-12-31
194,578 GBP2023-12-31
Motor vehicles
34,678 GBP2024-12-31
31,839 GBP2023-12-31
Furniture and fittings
82,270 GBP2024-12-31
72,330 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
574,597 GBP2024-12-31
471,582 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
36,059 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
2,839 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
9,940 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
103,526 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-511 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-511 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
204,236 GBP2024-12-31
202,129 GBP2023-12-31
Motor vehicles
8,510 GBP2024-12-31
11,349 GBP2023-12-31
Furniture and fittings
56,334 GBP2024-12-31
66,275 GBP2023-12-31
Finished Goods/Goods for Resale
2,186,387 GBP2024-12-31
2,035,567 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,414,302 GBP2024-12-31
1,395,331 GBP2023-12-31
Other Debtors
Current
371,483 GBP2024-12-31
302,908 GBP2023-12-31
Prepayments/Accrued Income
Current
787,617 GBP2024-12-31
424,549 GBP2023-12-31
Bank Overdrafts
-800,000 GBP2024-12-31
-232,000 GBP2023-12-31
Cash and Cash Equivalents
606,471 GBP2024-12-31
746,809 GBP2023-12-31
Bank Overdrafts
Current
800,000 GBP2024-12-31
232,000 GBP2023-12-31
Bank Borrowings
Current
260,000 GBP2024-12-31
260,000 GBP2023-12-31
Other Remaining Borrowings
Current
78,235 GBP2024-12-31
188,770 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,550,276 GBP2024-12-31
2,379,465 GBP2023-12-31
Amounts owed to group undertakings
Current
13,868 GBP2024-12-31
13,902 GBP2023-12-31
Taxation/Social Security Payable
Current
498,176 GBP2024-12-31
370,688 GBP2023-12-31
Other Creditors
Current
57,996 GBP2024-12-31
35,977 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
636,271 GBP2024-12-31
434,219 GBP2023-12-31
Creditors
Current
4,894,822 GBP2024-12-31
3,915,021 GBP2023-12-31
Bank Borrowings
Non-current
195,000 GBP2024-12-31
455,000 GBP2023-12-31
Other Remaining Borrowings
Non-current
351,764 GBP2024-12-31
398,333 GBP2023-12-31
Creditors
Non-current
546,764 GBP2024-12-31
853,333 GBP2023-12-31
Net Deferred Tax Liability/Asset
-81,865 GBP2024-12-31
-98,205 GBP2023-12-31
-38,691 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
16,340 GBP2024-01-01 ~ 2024-12-31
-59,514 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-81,865 GBP2024-12-31
-98,205 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,149,254 shares2024-12-31
1,149,254 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.00012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
343,284 shares2024-12-31
343,284 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.00012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
85,820 shares2024-12-31
85,820 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.00012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
273,045 GBP2024-12-31
176,323 GBP2023-12-31
Between one and five year
364,706 GBP2024-12-31
175,307 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
637,751 GBP2024-12-31
351,630 GBP2023-12-31