Distribution Costs
-320,350 GBP2024-01-01 ~ 2024-12-31
-211,754 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,095,609 GBP2024-01-01 ~ 2024-12-31
-4,187,183 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,278 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-638 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
460,696 GBP2024-01-01 ~ 2024-12-31
326,109 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
38,810 GBP2024-01-01 ~ 2024-12-31
28,820 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
499,506 GBP2024-01-01 ~ 2024-12-31
354,929 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
870,053 GBP2024-12-31
933,050 GBP2023-12-31
Debtors
3,338,460 GBP2024-12-31
2,525,173 GBP2023-12-31
Cash at bank and in hand
307,418 GBP2024-12-31
401,922 GBP2023-12-31
Current Assets
8,188,586 GBP2024-12-31
6,937,881 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,322,948 GBP2024-12-31
Net Current Assets/Liabilities
3,865,638 GBP2024-12-31
3,704,945 GBP2023-12-31
Total Assets Less Current Liabilities
4,735,691 GBP2024-12-31
4,637,995 GBP2023-12-31
Net Assets/Liabilities
4,648,171 GBP2024-12-31
4,511,665 GBP2023-12-31
Equity
Called up share capital
45,000 GBP2024-12-31
45,000 GBP2023-12-31
45,000 GBP2022-12-31
Capital redemption reserve
48,408 GBP2024-12-31
48,408 GBP2023-12-31
48,408 GBP2022-12-31
Retained earnings (accumulated losses)
4,554,763 GBP2024-12-31
4,418,257 GBP2023-12-31
4,413,328 GBP2022-12-31
Equity
4,648,171 GBP2024-12-31
4,511,665 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
499,506 GBP2024-01-01 ~ 2024-12-31
354,929 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-350,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-363,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
26,500 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
492024-01-01 ~ 2024-12-31
472023-01-01 ~ 2023-12-31
Wages/Salaries
1,831,078 GBP2024-01-01 ~ 2024-12-31
1,618,275 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,524 GBP2024-01-01 ~ 2024-12-31
74,289 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,107,007 GBP2024-01-01 ~ 2024-12-31
1,867,084 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
241,691 GBP2024-01-01 ~ 2024-12-31
203,828 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-38,810 GBP2024-01-01 ~ 2024-12-31
-28,820 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,139,342 GBP2024-12-31
2,071,895 GBP2023-12-31
Furniture and fittings
454,054 GBP2024-12-31
444,014 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,593,396 GBP2024-12-31
2,515,909 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-9,995 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-9,995 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,378,429 GBP2024-12-31
1,247,714 GBP2023-12-31
Furniture and fittings
344,914 GBP2024-12-31
335,145 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,723,343 GBP2024-12-31
1,582,859 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
130,715 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
18,114 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
148,829 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-8,345 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,345 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
760,913 GBP2024-12-31
824,181 GBP2023-12-31
Furniture and fittings
109,140 GBP2024-12-31
108,869 GBP2023-12-31
Finished Goods/Goods for Resale
3,115,559 GBP2024-12-31
3,049,209 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,295,568 GBP2024-12-31
1,444,927 GBP2023-12-31
Other Debtors
Current
1,761,760 GBP2024-12-31
859,512 GBP2023-12-31
Prepayments/Accrued Income
Current
281,132 GBP2024-12-31
220,734 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,338,460 GBP2024-12-31
Amounts falling due within one year, Current
2,525,173 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
189,608 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,844,854 GBP2024-12-31
1,271,633 GBP2023-12-31
Amounts owed to group undertakings
Current
982,112 GBP2024-12-31
899,405 GBP2023-12-31
Other Taxation & Social Security Payable
Current
139,071 GBP2024-12-31
200,334 GBP2023-12-31
Other Creditors
Current
836,436 GBP2024-12-31
824,492 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
330,867 GBP2024-12-31
37,072 GBP2023-12-31
Creditors
Current
4,322,948 GBP2024-12-31
3,232,936 GBP2023-12-31
Bank Borrowings
189,608 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
Current
189,608 GBP2024-12-31
0 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
45,000 shares2024-12-31
45,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
76,290 GBP2024-12-31
Between two and five year
113,017 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
189,307 GBP2024-12-31