Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
21,310,813 GBP2024-01-01 ~ 2024-12-31
20,657,227 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
12,567,319 GBP2024-01-01 ~ 2024-12-31
12,412,111 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,743,494 GBP2024-01-01 ~ 2024-12-31
8,245,116 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
6,178,480 GBP2024-01-01 ~ 2024-12-31
5,778,706 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,555,375 GBP2024-01-01 ~ 2024-12-31
1,505,726 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,009,639 GBP2024-01-01 ~ 2024-12-31
960,684 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
162,245 GBP2024-01-01 ~ 2024-12-31
114,162 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,171,884 GBP2024-01-01 ~ 2024-12-31
1,074,846 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
279,558 GBP2024-01-01 ~ 2024-12-31
268,462 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
892,326 GBP2024-01-01 ~ 2024-12-31
806,384 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
892,326 GBP2024-01-01 ~ 2024-12-31
806,384 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,072,096 GBP2024-12-31
1,214,183 GBP2023-12-31
Fixed Assets - Investments
4,090 GBP2024-12-31
4,090 GBP2023-12-31
Fixed Assets
1,076,186 GBP2024-12-31
1,218,273 GBP2023-12-31
Total Inventories
1,672,347 GBP2024-12-31
1,940,369 GBP2023-12-31
Debtors
7,803,020 GBP2024-12-31
7,658,475 GBP2023-12-31
Cash at bank and in hand
3,351,433 GBP2024-12-31
2,728,395 GBP2023-12-31
Current Assets
12,826,800 GBP2024-12-31
12,327,239 GBP2023-12-31
Creditors
Current
3,563,554 GBP2024-12-31
3,262,704 GBP2023-12-31
Net Current Assets/Liabilities
9,263,246 GBP2024-12-31
9,064,535 GBP2023-12-31
Total Assets Less Current Liabilities
10,339,432 GBP2024-12-31
10,282,808 GBP2023-12-31
Net Assets/Liabilities
10,134,350 GBP2024-12-31
10,067,141 GBP2023-12-31
Equity
Called up share capital
75 GBP2024-12-31
75 GBP2023-12-31
75 GBP2022-12-31
Capital redemption reserve
25 GBP2024-12-31
25 GBP2023-12-31
25 GBP2022-12-31
Retained earnings (accumulated losses)
10,134,250 GBP2024-12-31
10,067,041 GBP2023-12-31
9,577,793 GBP2022-12-31
Equity
10,134,350 GBP2024-12-31
10,067,141 GBP2023-12-31
9,577,893 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
892,326 GBP2024-01-01 ~ 2024-12-31
806,384 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-825,117 GBP2024-01-01 ~ 2024-12-31
-317,136 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-825,117 GBP2024-01-01 ~ 2024-12-31
-317,136 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,580,293 GBP2024-01-01 ~ 2024-12-31
4,426,513 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
467,002 GBP2024-01-01 ~ 2024-12-31
469,411 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
213,280 GBP2024-01-01 ~ 2024-12-31
157,657 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,260,575 GBP2024-01-01 ~ 2024-12-31
5,053,581 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1182024-01-01 ~ 2024-12-31
1212023-01-01 ~ 2023-12-31
Director Remuneration
285,395 GBP2024-01-01 ~ 2024-12-31
422,443 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
363,887 GBP2024-01-01 ~ 2024-12-31
328,236 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
40,033 GBP2024-01-01 ~ 2024-12-31
48,200 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
290,143 GBP2024-01-01 ~ 2024-12-31
172,430 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
292,971 GBP2024-01-01 ~ 2024-12-31
252,804 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
260,688 GBP2023-12-31
Plant and equipment
1,036,095 GBP2024-12-31
991,672 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-260,688 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
1 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
896,211 GBP2024-12-31
844,152 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
52,059 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
139,884 GBP2024-12-31
147,520 GBP2023-12-31
Land and buildings
260,688 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
836,059 GBP2024-12-31
834,584 GBP2023-12-31
Motor vehicles
1,370,605 GBP2024-12-31
1,050,870 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,242,760 GBP2024-12-31
3,137,815 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-187,149 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-447,837 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
711,160 GBP2024-12-31
687,858 GBP2023-12-31
Motor vehicles
563,292 GBP2024-12-31
391,621 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,170,664 GBP2024-12-31
1,923,632 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
23,302 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
288,526 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
363,887 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-116,855 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-116,855 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
124,899 GBP2024-12-31
146,726 GBP2023-12-31
Motor vehicles
807,313 GBP2024-12-31
659,249 GBP2023-12-31
Investments in Group Undertakings
25,295 GBP2024-12-31
25,295 GBP2023-12-31
Amounts invested in assets
4,090 GBP2024-12-31
4,090 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
25,295 GBP2023-12-31
Finished Goods
1,672,347 GBP2024-12-31
1,940,369 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,998,471 GBP2024-12-31
1,854,077 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,641,393 GBP2024-12-31
5,655,284 GBP2023-12-31
Prepayments/Accrued Income
Current
163,156 GBP2024-12-31
149,114 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,803,020 GBP2024-12-31
7,658,475 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,829,803 GBP2024-12-31
2,518,919 GBP2023-12-31
Corporation Tax Payable
Current
290,143 GBP2024-12-31
171,963 GBP2023-12-31
Other Taxation & Social Security Payable
Current
152,648 GBP2024-12-31
142,877 GBP2023-12-31
Accrued Liabilities
Current
86,386 GBP2024-12-31
194,746 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
30,850 GBP2024-12-31
48,863 GBP2023-12-31
More than five year
92,675 GBP2024-12-31
54,675 GBP2023-12-31
All periods
123,525 GBP2024-12-31
103,538 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
205,082 GBP2024-12-31
215,667 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
892,326 GBP2024-01-01 ~ 2024-12-31