Cost of Sales
-6,741,418 GBP2024-01-01 ~ 2024-12-31
-6,691,917 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-2,915,671 GBP2024-01-01 ~ 2024-12-31
-2,917,693 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,562,545 GBP2024-01-01 ~ 2024-12-31
-3,410,888 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
204,448 GBP2024-01-01 ~ 2024-12-31
224,953 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
502,873 GBP2024-01-01 ~ 2024-12-31
285,824 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
428,873 GBP2024-01-01 ~ 2024-12-31
234,847 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
96,258 GBP2024-12-31
44,049 GBP2023-12-31
Debtors
1,990,654 GBP2024-12-31
1,845,237 GBP2023-12-31
Cash at bank and in hand
5,170,081 GBP2024-12-31
8,715,480 GBP2023-12-31
Current Assets
9,906,379 GBP2024-12-31
12,634,725 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,810,962 GBP2023-12-31
Net Current Assets/Liabilities
8,200,427 GBP2024-12-31
7,823,763 GBP2023-12-31
Total Assets Less Current Liabilities
8,296,685 GBP2024-12-31
7,867,812 GBP2023-12-31
Equity
Called up share capital
11,802 GBP2024-12-31
11,802 GBP2023-12-31
11,802 GBP2022-12-31
Capital redemption reserve
5,900 GBP2024-12-31
5,900 GBP2023-12-31
5,900 GBP2022-12-31
Retained earnings (accumulated losses)
8,278,983 GBP2024-12-31
7,850,110 GBP2023-12-31
7,615,263 GBP2022-12-31
Equity
8,296,685 GBP2024-12-31
7,867,812 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
428,873 GBP2024-01-01 ~ 2024-12-31
234,847 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,925 GBP2024-01-01 ~ 2024-12-31
18,290 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
512024-01-01 ~ 2024-12-31
552023-01-01 ~ 2023-12-31
Wages/Salaries
3,623,641 GBP2024-01-01 ~ 2024-12-31
3,794,121 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
146,698 GBP2024-01-01 ~ 2024-12-31
134,680 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,205,670 GBP2024-01-01 ~ 2024-12-31
4,379,769 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,592,707 GBP2024-01-01 ~ 2024-12-31
1,580,175 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,172,891 GBP2024-12-31
1,131,606 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
26,289 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,172,891 GBP2024-12-31
1,157,895 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-40,168 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-26,289 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-66,457 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,076,633 GBP2024-12-31
1,088,106 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
25,740 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,076,633 GBP2024-12-31
1,113,846 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
28,695 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
549 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
29,244 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-40,168 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-26,289 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-66,457 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
96,258 GBP2024-12-31
43,500 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
549 GBP2023-12-31
Finished Goods/Goods for Resale
2,745,644 GBP2024-12-31
2,074,008 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,606,728 GBP2024-12-31
1,579,174 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
74,214 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
103,660 GBP2024-12-31
76,215 GBP2023-12-31
Prepayments/Accrued Income
Current
206,052 GBP2024-12-31
189,848 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,990,654 GBP2024-12-31
Current, Amounts falling due within one year
1,845,237 GBP2023-12-31
Trade Creditors/Trade Payables
Current
795,734 GBP2024-12-31
401,047 GBP2023-12-31
Amounts owed to group undertakings
Current
0 GBP2024-12-31
2,000,000 GBP2023-12-31
Corporation Tax Payable
Current
73,968 GBP2024-12-31
50,977 GBP2023-12-31
Other Taxation & Social Security Payable
Current
437,643 GBP2024-12-31
723,693 GBP2023-12-31
Other Creditors
Current
81,385 GBP2024-12-31
78,074 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
317,222 GBP2024-12-31
1,557,171 GBP2023-12-31
Creditors
Current
1,705,952 GBP2024-12-31
4,810,962 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
240,000 GBP2024-12-31
240,000 GBP2023-12-31
Between two and five year
912,391 GBP2024-12-31
960,000 GBP2023-12-31
More than five year
0 GBP2024-12-31
192,391 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,152,391 GBP2024-12-31
1,392,391 GBP2023-12-31