Cost of Sales
-19,489,536 GBP2024-01-01 ~ 2024-12-31
-21,939,232 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,635,562 GBP2024-01-01 ~ 2024-12-31
-3,117,179 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
576,988 GBP2024-01-01 ~ 2024-12-31
88,068 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
13,215,856 GBP2024-01-01 ~ 2024-12-31
6,146,825 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
13,215,856 GBP2024-01-01 ~ 2024-12-31
6,146,825 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
14,240,454 GBP2024-12-31
6,024,598 GBP2023-12-31
6,877,773 GBP2022-12-31
Dividends Paid
-5,000,000 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-7,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
249,879 GBP2024-12-31
268,958 GBP2023-12-31
Debtors
28,194,476 GBP2024-12-31
12,104,990 GBP2023-12-31
Cash at bank and in hand
1,570,273 GBP2024-12-31
3,151,030 GBP2023-12-31
Current Assets
36,028,555 GBP2024-12-31
23,233,528 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-17,224,981 GBP2024-12-31
-13,695,483 GBP2023-12-31
Net Current Assets/Liabilities
18,803,574 GBP2024-12-31
9,538,045 GBP2023-12-31
Total Assets Less Current Liabilities
19,053,453 GBP2024-12-31
9,807,003 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,211,208 GBP2024-12-31
-2,180,614 GBP2023-12-31
Net Assets/Liabilities
15,842,245 GBP2024-12-31
7,626,389 GBP2023-12-31
Equity
Called up share capital
159 GBP2024-12-31
159 GBP2023-12-31
159 GBP2022-12-31
Share premium
1,601,632 GBP2024-12-31
1,601,632 GBP2023-12-31
1,601,632 GBP2022-12-31
Equity
15,842,245 GBP2024-12-31
7,626,389 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
13,215,856 GBP2024-01-01 ~ 2024-12-31
6,146,825 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
02024-01-01 ~ 2024-12-31
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,000 GBP2024-01-01 ~ 2024-12-31
28,470 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
315,871 GBP2024-12-31
303,604 GBP2023-12-31
Plant and equipment
70,399 GBP2024-12-31
49,339 GBP2023-12-31
Furniture and fittings
13,629 GBP2024-12-31
13,629 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
399,899 GBP2024-12-31
366,572 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
107,262 GBP2024-12-31
75,771 GBP2023-12-31
Plant and equipment
38,842 GBP2024-12-31
19,290 GBP2023-12-31
Furniture and fittings
3,916 GBP2024-12-31
2,553 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
150,020 GBP2024-12-31
97,614 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
31,491 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
19,552 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,363 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
52,406 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
208,609 GBP2024-12-31
227,833 GBP2023-12-31
Plant and equipment
31,557 GBP2024-12-31
30,049 GBP2023-12-31
Furniture and fittings
9,713 GBP2024-12-31
11,076 GBP2023-12-31
Finished Goods/Goods for Resale
4,081,523 GBP2024-12-31
6,342,099 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,205,727 GBP2024-12-31
1,278,137 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
25,519,753 GBP2024-12-31
8,962,353 GBP2023-12-31
Other Debtors
Current
1,347,804 GBP2024-12-31
1,864,500 GBP2023-12-31
Prepayments/Accrued Income
Current
121,192 GBP2024-12-31
0 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
28,194,476 GBP2024-12-31
12,104,990 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
8,306 GBP2024-12-31
15,972 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,598,906 GBP2024-12-31
625,746 GBP2023-12-31
Amounts owed to group undertakings
Current
8,420,926 GBP2024-12-31
5,851,220 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
7,196,843 GBP2024-12-31
7,202,545 GBP2023-12-31
Creditors
Current
17,224,981 GBP2024-12-31
13,695,483 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
8,306 GBP2024-12-31
15,972 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
0 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
115,997 shares2024-12-31
115,997 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
25,250 shares2024-12-31
25,250 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
17,535 shares2024-12-31
17,535 shares2023-12-31
Equity
Called up share capital
159 GBP2024-12-31
159 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
0 GBP2024-12-31
1,125 GBP2023-12-31