Average Number of Employees
382024-01-01 ~ 2024-12-31
322023-01-01 ~ 2023-12-31
Turnover/Revenue
20,562,976 GBP2024-01-01 ~ 2024-12-31
19,959,272 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,813,408 GBP2024-01-01 ~ 2024-12-31
-15,667,304 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,749,568 GBP2024-01-01 ~ 2024-12-31
4,291,968 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-510,831 GBP2024-01-01 ~ 2024-12-31
-458,929 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,180,134 GBP2024-01-01 ~ 2024-12-31
-2,873,976 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,058,603 GBP2024-01-01 ~ 2024-12-31
959,063 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
474,462 GBP2024-01-01 ~ 2024-12-31
244,913 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-168 GBP2024-01-01 ~ 2024-12-31
-21,473 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,532,897 GBP2024-01-01 ~ 2024-12-31
1,182,503 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
9,527,316 GBP2024-12-31
7,643,006 GBP2023-12-31
7,757,255 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,884,310 GBP2024-01-01 ~ 2024-12-31
885,751 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,733,309 GBP2024-12-31
2,793,117 GBP2023-12-31
Fixed Assets - Investments
1,751 GBP2024-12-31
1,751 GBP2023-12-31
Fixed Assets
2,735,060 GBP2024-12-31
2,794,868 GBP2023-12-31
Total Inventories
2,284,345 GBP2024-12-31
1,696,208 GBP2023-12-31
Debtors
Current
7,154,137 GBP2024-12-31
2,743,325 GBP2023-12-31
Cash at bank and in hand
835,890 GBP2024-12-31
10,472,275 GBP2023-12-31
Current Assets
10,274,372 GBP2024-12-31
14,911,808 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,440,152 GBP2024-12-31
Net Current Assets/Liabilities
6,834,220 GBP2024-12-31
4,889,658 GBP2023-12-31
Total Assets Less Current Liabilities
9,569,280 GBP2024-12-31
7,684,526 GBP2023-12-31
Net Assets/Liabilities
9,555,632 GBP2024-12-31
7,671,322 GBP2023-12-31
Equity
Called up share capital
10,432 GBP2024-12-31
10,432 GBP2023-12-31
Share premium
11,339 GBP2024-12-31
11,339 GBP2023-12-31
Capital redemption reserve
6,545 GBP2024-12-31
6,545 GBP2023-12-31
Equity
9,555,632 GBP2024-12-31
7,671,322 GBP2023-12-31
Audit Fees/Expenses
20,100 GBP2024-01-01 ~ 2024-12-31
19,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,593,274 GBP2024-01-01 ~ 2024-12-31
1,347,652 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
589,228 GBP2024-01-01 ~ 2024-12-31
597,536 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,270,730 GBP2024-01-01 ~ 2024-12-31
2,173,701 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
612,500 GBP2024-01-01 ~ 2024-12-31
637,500 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
444 GBP2024-01-01 ~ 2024-12-31
-7,278 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
633,224 GBP2024-01-01 ~ 2024-12-31
295,626 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,757,888 GBP2024-12-31
3,757,888 GBP2023-12-31
Motor vehicles
100,520 GBP2024-12-31
100,520 GBP2023-12-31
Furniture and fittings
1,541,093 GBP2024-12-31
1,541,093 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,399,501 GBP2024-12-31
5,399,501 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
82,293 GBP2023-12-31
Furniture and fittings
1,541,093 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,606,384 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
10,650 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
59,808 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
92,943 GBP2024-12-31
Furniture and fittings
1,541,093 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,666,192 GBP2024-12-31
Property, Plant & Equipment
Buildings
2,725,732 GBP2024-12-31
2,774,890 GBP2023-12-31
Motor vehicles
7,577 GBP2024-12-31
18,227 GBP2023-12-31
Finished Goods/Goods for Resale
2,284,345 GBP2024-12-31
1,696,208 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,762,568 GBP2024-12-31
2,356,346 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,700,221 GBP2024-12-31
221 GBP2023-12-31
Other Debtors
Current
627,066 GBP2024-12-31
327,027 GBP2023-12-31
Prepayments/Accrued Income
Current
64,282 GBP2024-12-31
59,731 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,069,720 GBP2024-12-31
807,991 GBP2023-12-31
Amounts owed to group undertakings
Current
1,750 GBP2024-12-31
7,001,750 GBP2023-12-31
Corporation Tax Payable
Current
660,286 GBP2024-12-31
312,414 GBP2023-12-31
Taxation/Social Security Payable
Current
700,035 GBP2024-12-31
566,745 GBP2023-12-31
Other Creditors
Current
334 GBP2024-12-31
18,654 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,008,027 GBP2024-12-31
1,314,596 GBP2023-12-31
Creditors
Current
3,440,152 GBP2024-12-31
10,022,150 GBP2023-12-31
Net Deferred Tax Liability/Asset
-13,648 GBP2024-12-31
-13,204 GBP2023-12-31
-20,482 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-444 GBP2024-01-01 ~ 2024-12-31
7,278 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-11,148 GBP2024-12-31
-13,204 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,432 shares2024-12-31
10,432 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31