(expand)Profit/Loss on Ordinary Activities Before Tax
467,320 GBP2024-01-01 ~ 2024-12-31
386,938 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
245,913 GBP2024-01-01 ~ 2024-12-31
228,291 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
245,913 GBP2024-01-01 ~ 2024-12-31
228,291 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
494,133 GBP2024-12-31
678,153 GBP2023-12-31
Property, Plant & Equipment
433,616 GBP2024-12-31
601,542 GBP2023-12-31
Fixed Assets - Investments
334,544 GBP2024-12-31
515,399 GBP2023-12-31
Fixed Assets
1,262,293 GBP2024-12-31
1,795,094 GBP2023-12-31
Total Inventories
3,058,043 GBP2024-12-31
5,129,966 GBP2023-12-31
Debtors
5,168,834 GBP2024-12-31
5,164,287 GBP2023-12-31
Cash at bank and in hand
225,529 GBP2024-12-31
60,015 GBP2023-12-31
Current Assets
8,452,406 GBP2024-12-31
10,354,268 GBP2023-12-31
Net Current Assets/Liabilities
2,622,648 GBP2024-12-31
3,553,477 GBP2023-12-31
Total Assets Less Current Liabilities
3,884,941 GBP2024-12-31
5,348,571 GBP2023-12-31
Net Assets/Liabilities
3,475,675 GBP2024-12-31
4,321,719 GBP2023-12-31
Equity
Called up share capital
121 GBP2024-12-31
121 GBP2023-12-31
121 GBP2022-12-31
Share premium
152,688 GBP2024-12-31
152,688 GBP2023-12-31
152,688 GBP2022-12-31
Retained earnings (accumulated losses)
3,322,866 GBP2024-12-31
4,168,910 GBP2023-12-31
4,888,118 GBP2022-12-31
Equity
3,475,675 GBP2024-12-31
4,321,719 GBP2023-12-31
5,040,927 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,091,957 GBP2024-01-01 ~ 2024-12-31
-947,499 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,091,957 GBP2024-01-01 ~ 2024-12-31
-947,499 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
245,913 GBP2024-01-01 ~ 2024-12-31
228,291 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-326,484 GBP2024-12-31
Wages/Salaries
2,275,336 GBP2024-01-01 ~ 2024-12-31
2,464,575 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
276,759 GBP2024-01-01 ~ 2024-12-31
230,933 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,637 GBP2024-01-01 ~ 2024-12-31
27,182 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,583,732 GBP2024-01-01 ~ 2024-12-31
2,722,690 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
602024-01-01 ~ 2024-12-31
622023-01-01 ~ 2023-12-31
Director Remuneration
60,160 GBP2024-01-01 ~ 2024-12-31
47,590 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
181,534 GBP2024-01-01 ~ 2024-12-31
120,385 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
20,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
221,407 GBP2024-01-01 ~ 2024-12-31
118,381 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
116,830 GBP2024-01-01 ~ 2024-12-31
91,008 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,091,957 GBP2024-01-01 ~ 2024-12-31
947,499 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
809,505 GBP2024-12-31
959,505 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
325,694 GBP2024-12-31
284,768 GBP2023-12-31
Computer software
386,773 GBP2024-12-31
373,503 GBP2023-12-31
Intangible Assets - Gross Cost
1,521,972 GBP2024-12-31
1,617,776 GBP2023-12-31
Intangible assets - Disposals
Net goodwill
-150,000 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals
-150,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
404,758 GBP2024-12-31
428,806 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
268,695 GBP2024-12-31
237,730 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,027,839 GBP2024-12-31
939,623 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
94,702 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
30,965 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
206,966 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-118,750 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-118,750 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
404,747 GBP2024-12-31
530,699 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
56,999 GBP2024-12-31
47,038 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,028,108 GBP2024-12-31
1,028,108 GBP2023-12-31
Plant and equipment
167,488 GBP2024-12-31
165,538 GBP2023-12-31
Furniture and fittings
148,034 GBP2024-12-31
140,823 GBP2023-12-31
Motor vehicles
49,991 GBP2024-12-31
49,991 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,393,621 GBP2024-12-31
1,384,460 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-4,447 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-4,447 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
680,361 GBP2024-12-31
574,641 GBP2023-12-31
Plant and equipment
151,184 GBP2024-12-31
117,521 GBP2023-12-31
Furniture and fittings
100,391 GBP2024-12-31
69,994 GBP2023-12-31
Motor vehicles
28,069 GBP2024-12-31
20,762 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
960,005 GBP2024-12-31
782,918 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
105,720 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
33,663 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
34,844 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
7,307 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
181,534 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-4,447 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,447 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
347,747 GBP2024-12-31
453,467 GBP2023-12-31
Plant and equipment
16,304 GBP2024-12-31
48,017 GBP2023-12-31
Furniture and fittings
47,643 GBP2024-12-31
70,829 GBP2023-12-31
Motor vehicles
21,922 GBP2024-12-31
29,229 GBP2023-12-31
Investments in Group Undertakings
58 GBP2023-12-31
Amounts invested in assets
334,544 GBP2024-12-31
515,399 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
58 GBP2023-12-31
Finished Goods
3,058,043 GBP2024-12-31
5,129,966 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,025,672 GBP2024-12-31
2,397,292 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
473,442 GBP2023-12-31
Other Debtors
Current
64,000 GBP2024-12-31
34,000 GBP2023-12-31
Prepayments/Accrued Income
Current
534,180 GBP2024-12-31
339,682 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,168,834 GBP2024-12-31
5,164,287 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
2,902,808 GBP2024-12-31
2,321,354 GBP2023-12-31
Other Remaining Borrowings
Current
314,352 GBP2024-12-31
385,174 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,620,343 GBP2024-12-31
2,756,494 GBP2023-12-31
Corporation Tax Payable
Current
266,694 GBP2024-12-31
163,667 GBP2023-12-31
Other Taxation & Social Security Payable
Current
96,311 GBP2024-12-31
296,953 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
307,586 GBP2024-12-31
318,231 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
250,000 GBP2024-12-31
750,000 GBP2023-12-31
Other Remaining Borrowings
Non-current
159,266 GBP2024-12-31
276,852 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
2,576,324 GBP2024-12-31
2,321,354 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
3,217,160 GBP2024-12-31
2,706,528 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
500,000 GBP2023-12-31
Non-current, Between two and five year
250,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,114 GBP2024-12-31
4,114 GBP2023-12-31
Between one and five year
10,628 GBP2024-12-31
14,742 GBP2023-12-31
All periods
14,742 GBP2024-12-31
18,856 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,227 shares2024-12-31
Class 2 ordinary share
16 shares2024-12-31
Class 3 ordinary share
300 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
245,913 GBP2024-01-01 ~ 2024-12-31