Cost of Sales
-19,018,279 GBP2024-01-01 ~ 2024-12-31
-17,915,700 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-4,333,860 GBP2024-01-01 ~ 2024-12-31
-5,767,249 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,459,570 GBP2024-01-01 ~ 2024-12-31
-10,460,482 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
305,871 GBP2024-01-01 ~ 2024-12-31
545,874 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-14,844 GBP2023-01-01 ~ 2023-12-31
14,844 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,059,124 GBP2024-01-01 ~ 2024-12-31
-2,221,817 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
651,333 GBP2024-01-01 ~ 2024-12-31
-2,232,365 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
2,427,590 GBP2024-12-31
2,963,874 GBP2023-12-31
Property, Plant & Equipment
4,923,231 GBP2024-12-31
4,785,041 GBP2023-12-31
Fixed Assets - Investments
346,376 GBP2024-12-31
346,376 GBP2023-12-31
Fixed Assets
7,697,197 GBP2024-12-31
8,095,291 GBP2023-12-31
Debtors
22,083,852 GBP2024-12-31
19,061,101 GBP2023-12-31
Cash at bank and in hand
10,903,221 GBP2024-12-31
14,089,887 GBP2023-12-31
Current Assets
37,282,511 GBP2024-12-31
37,368,671 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,826,004 GBP2024-12-31
Net Current Assets/Liabilities
33,456,507 GBP2024-12-31
32,363,707 GBP2023-12-31
Total Assets Less Current Liabilities
41,153,704 GBP2024-12-31
40,458,998 GBP2023-12-31
Net Assets/Liabilities
40,565,964 GBP2024-12-31
39,914,631 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
931,590 GBP2022-12-31
Capital redemption reserve
119,910 GBP2024-12-31
119,910 GBP2023-12-31
169,910 GBP2022-12-31
Retained earnings (accumulated losses)
40,396,054 GBP2024-12-31
39,744,721 GBP2023-12-31
42,845,496 GBP2022-12-31
Equity
40,565,964 GBP2024-12-31
39,914,631 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
651,333 GBP2024-01-01 ~ 2024-12-31
-2,232,365 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,800,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
943,159 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
50,000 GBP2024-01-01 ~ 2024-12-31
67,788 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1802024-01-01 ~ 2024-12-31
1952023-01-01 ~ 2023-12-31
Wages/Salaries
6,890,434 GBP2024-01-01 ~ 2024-12-31
6,701,458 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
133,618 GBP2024-01-01 ~ 2024-12-31
130,519 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,659,126 GBP2024-01-01 ~ 2024-12-31
7,604,217 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
106,526 GBP2024-01-01 ~ 2024-12-31
810,718 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
43,373 GBP2024-01-01 ~ 2024-12-31
242,422 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2 GBP2024-12-31
2 GBP2023-12-31
Development expenditure
5,203,036 GBP2024-12-31
4,796,161 GBP2023-12-31
Intangible Assets - Gross Cost
5,203,038 GBP2024-12-31
4,796,163 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-12-31
Development expenditure
2,775,448 GBP2024-12-31
1,832,289 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,775,448 GBP2024-12-31
1,832,289 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
0 GBP2024-01-01 ~ 2024-12-31
Development expenditure
943,159 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
2 GBP2024-12-31
2 GBP2023-12-31
Development expenditure
2,427,588 GBP2024-12-31
2,963,872 GBP2023-12-31
Intangible Assets
2,427,590 GBP2024-12-31
2,963,874 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
5,254,622 GBP2023-12-31
Improvements to leasehold property
1,420,736 GBP2024-12-31
1,420,736 GBP2023-12-31
Plant and equipment
7,150,174 GBP2024-12-31
6,725,371 GBP2023-12-31
Furniture and fittings
3,381,488 GBP2024-12-31
3,207,604 GBP2023-12-31
Computers
2,802,220 GBP2024-12-31
2,677,331 GBP2023-12-31
Motor vehicles
158,446 GBP2024-12-31
158,446 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
20,701,019 GBP2024-12-31
19,977,443 GBP2023-12-31
Land and buildings, Owned/Freehold
5,254,622 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
336,187 GBP2024-12-31
217,807 GBP2023-12-31
Plant and equipment
5,903,210 GBP2024-12-31
5,771,500 GBP2023-12-31
Furniture and fittings
2,839,474 GBP2024-12-31
2,758,638 GBP2023-12-31
Computers
2,520,104 GBP2024-12-31
2,425,580 GBP2023-12-31
Motor vehicles
129,102 GBP2024-12-31
111,210 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
15,777,788 GBP2024-12-31
15,192,402 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
131,376 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
118,380 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
131,710 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
80,836 GBP2024-01-01 ~ 2024-12-31
Computers
94,524 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
17,892 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
585,386 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
4,015,930 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,238,692 GBP2024-12-31
Improvements to leasehold property
1,084,549 GBP2024-12-31
1,202,929 GBP2023-12-31
Plant and equipment
1,246,964 GBP2024-12-31
953,871 GBP2023-12-31
Furniture and fittings
542,014 GBP2024-12-31
448,966 GBP2023-12-31
Computers
282,116 GBP2024-12-31
251,751 GBP2023-12-31
Motor vehicles
29,344 GBP2024-12-31
47,236 GBP2023-12-31
Owned/Freehold, Land and buildings
1,370,068 GBP2023-12-31
Other Investments Other Than Loans
Non-current
116,315 GBP2024-12-31
116,315 GBP2023-12-31
Amounts invested in assets
Non-current
346,376 GBP2024-12-31
346,376 GBP2023-12-31
Finished Goods/Goods for Resale
2,081,662 GBP2024-12-31
1,876,132 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,682,914 GBP2024-12-31
10,252,145 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
689,298 GBP2024-12-31
432,309 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
12,096,985 GBP2024-12-31
7,608,877 GBP2023-12-31
Other Debtors
Current
6,727,217 GBP2024-12-31
62,093 GBP2023-12-31
Prepayments/Accrued Income
Current
887,438 GBP2024-12-31
705,677 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
22,083,852 GBP2024-12-31
Amounts falling due within one year, Current
19,061,101 GBP2023-12-31
Trade Creditors/Trade Payables
Current
681,629 GBP2024-12-31
551,124 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
708,926 GBP2023-12-31
Other Taxation & Social Security Payable
Current
173,059 GBP2024-12-31
204,127 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,971,316 GBP2024-12-31
3,540,787 GBP2023-12-31
Creditors
Current
3,826,004 GBP2024-12-31
5,004,964 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
50,000 shares2024-12-31
50,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
38,220 GBP2024-12-31
30,264 GBP2023-12-31
Between two and five year
112,694 GBP2024-12-31
121,056 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
150,914 GBP2024-12-31
151,320 GBP2023-12-31