Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Nominal value of shares issued in a specific share issue
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Turnover/Revenue
33,553,493 GBP2024-01-01 ~ 2024-12-31
35,429,810 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-23,492,955 GBP2024-01-01 ~ 2024-12-31
-26,307,483 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,060,538 GBP2024-01-01 ~ 2024-12-31
9,122,327 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,245,290 GBP2024-01-01 ~ 2024-12-31
-9,603,854 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,815,248 GBP2024-01-01 ~ 2024-12-31
-481,527 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
64,443 GBP2024-01-01 ~ 2024-12-31
107,817 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,874,196 GBP2024-01-01 ~ 2024-12-31
-395,552 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,925,285 GBP2024-01-01 ~ 2024-12-31
-259,025 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,925,285 GBP2024-01-01 ~ 2024-12-31
-259,025 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
285,386 GBP2024-12-31
547,849 GBP2023-12-31
Fixed Assets
285,386 GBP2024-12-31
547,849 GBP2023-12-31
Total Inventories
2,825,105 GBP2024-12-31
2,100,710 GBP2023-12-31
Debtors
10,484,234 GBP2024-12-31
15,466,240 GBP2023-12-31
Cash at bank and in hand
3,811,241 GBP2024-12-31
3,419,830 GBP2023-12-31
Current Assets
17,120,580 GBP2024-12-31
20,986,780 GBP2023-12-31
Net Current Assets/Liabilities
7,118,500 GBP2024-12-31
-541,656 GBP2023-12-31
Total Assets Less Current Liabilities
7,403,886 GBP2024-12-31
6,193 GBP2023-12-31
Net Assets/Liabilities
6,971,437 GBP2024-12-31
-504,888 GBP2023-12-31
Equity
Called up share capital
8,551,040 GBP2024-12-31
3,000,000 GBP2023-12-31
3,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
-1,579,603 GBP2024-12-31
-3,504,888 GBP2023-12-31
-3,245,863 GBP2022-12-31
Equity
6,971,437 GBP2024-12-31
-504,888 GBP2023-12-31
-245,863 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,925,285 GBP2024-01-01 ~ 2024-12-31
-259,025 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
5,551,040 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
5,551,040 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
12,621,570 GBP2024-01-01 ~ 2024-12-31
14,143,995 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,357,908 GBP2024-01-01 ~ 2024-12-31
1,654,084 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
410,012 GBP2024-01-01 ~ 2024-12-31
440,568 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
14,389,490 GBP2024-01-01 ~ 2024-12-31
16,238,647 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2482024-01-01 ~ 2024-12-31
2402023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
344,216 GBP2024-01-01 ~ 2024-12-31
371,831 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-65,134 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
468,549 GBP2024-01-01 ~ 2024-12-31
-98,888 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
626,247 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
914,206 GBP2023-12-31
Furniture and fittings
59,606 GBP2024-12-31
57,916 GBP2023-12-31
Motor vehicles
307,237 GBP2024-12-31
307,237 GBP2023-12-31
Computers
635,859 GBP2024-12-31
793,935 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,930,790 GBP2024-12-31
2,073,294 GBP2023-12-31
Property, Plant & Equipment - Disposals
Computers
-227,752 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-227,752 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
48,222 GBP2024-12-31
45,758 GBP2023-12-31
Motor vehicles
179,369 GBP2024-12-31
142,617 GBP2023-12-31
Computers
489,725 GBP2024-12-31
553,356 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,645,404 GBP2024-12-31
1,525,445 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,464 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
36,752 GBP2024-01-01 ~ 2024-12-31
Computers
160,626 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
344,216 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-224,257 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-224,257 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
11,384 GBP2024-12-31
12,158 GBP2023-12-31
Motor vehicles
127,868 GBP2024-12-31
164,620 GBP2023-12-31
Computers
146,134 GBP2024-12-31
240,579 GBP2023-12-31
Land and buildings, Long leasehold
130,492 GBP2023-12-31
Merchandise
2,825,105 GBP2024-12-31
2,100,710 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,264,349 GBP2024-12-31
5,514,149 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,943,046 GBP2024-12-31
1,528,808 GBP2023-12-31
Other Debtors
Current
15,290 GBP2024-12-31
19,280 GBP2023-12-31
Prepayments/Accrued Income
Current
3,996,594 GBP2024-12-31
4,498,490 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
10,219,279 GBP2024-12-31
Amounts falling due within one year, Current
11,560,727 GBP2023-12-31
Non-current
264,955 GBP2024-12-31
3,905,513 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
44,536 GBP2024-12-31
47,795 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,826,134 GBP2024-12-31
1,863,753 GBP2023-12-31
Amounts owed to group undertakings
Current
174,133 GBP2024-12-31
9,974,822 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,343,280 GBP2024-12-31
1,312,533 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
6,613,997 GBP2024-12-31
8,329,533 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
44,536 GBP2023-12-31
Between one and five year, hire purchase agreements
44,536 GBP2023-12-31
hire purchase agreements
44,536 GBP2024-12-31
92,331 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
230,299 GBP2024-12-31
209,899 GBP2023-12-31
Between one and five year
987,334 GBP2024-12-31
6,594 GBP2023-12-31
All periods
1,217,633 GBP2024-12-31
216,493 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
7,296 GBP2024-12-31
58,385 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
38,551,040 shares2024-12-31