Cost of Sales
-9,200,508 GBP2024-01-01 ~ 2024-12-31
-16,061,037 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,686,326 GBP2024-01-01 ~ 2024-12-31
-1,348,573 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,511,702 GBP2024-01-01 ~ 2024-12-31
-2,770,543 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
269,165 GBP2024-01-01 ~ 2024-12-31
248,736 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-35,865 GBP2024-01-01 ~ 2024-12-31
-12,749 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,256,363 GBP2024-01-01 ~ 2024-12-31
3,279,249 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-564,000 GBP2024-01-01 ~ 2024-12-31
-773,075 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,692,363 GBP2024-01-01 ~ 2024-12-31
2,506,174 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
85,447 GBP2024-12-31
81,938 GBP2023-12-31
Debtors
10,941,017 GBP2024-12-31
7,667,420 GBP2023-12-31
Cash at bank and in hand
2,962,189 GBP2024-12-31
3,623,199 GBP2023-12-31
Current Assets
14,163,129 GBP2024-12-31
11,479,098 GBP2023-12-31
Net Current Assets/Liabilities
3,867,321 GBP2024-12-31
4,678,467 GBP2023-12-31
Total Assets Less Current Liabilities
3,952,768 GBP2024-12-31
4,760,405 GBP2023-12-31
Equity
Called up share capital
828,000 GBP2024-12-31
828,000 GBP2023-12-31
828,000 GBP2022-12-31
Share premium
3,000 GBP2024-12-31
3,000 GBP2023-12-31
3,000 GBP2022-12-31
Capital redemption reserve
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,111,768 GBP2024-12-31
3,919,405 GBP2023-12-31
2,913,231 GBP2022-12-31
Equity
3,952,768 GBP2024-12-31
4,760,405 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,692,363 GBP2024-01-01 ~ 2024-12-31
2,506,174 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,500,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
20,000 GBP2024-01-01 ~ 2024-12-31
22,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
812024-01-01 ~ 2024-12-31
692023-01-01 ~ 2023-12-31
Wages/Salaries
3,757,949 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
161,009 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
4,367,355 GBP2024-01-01 ~ 2024-12-31
4,295,000 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
62,415 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
139,685 GBP2023-12-31
Furniture and fittings
175,180 GBP2024-12-31
352,837 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
258,826 GBP2024-12-31
492,522 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-220,634 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-276,673 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
110,737 GBP2023-12-31
Furniture and fittings
109,622 GBP2024-12-31
299,847 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
173,379 GBP2024-12-31
410,584 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
30,007 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
38,343 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-220,232 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-275,548 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
65,558 GBP2024-12-31
52,990 GBP2023-12-31
Finished Goods/Goods for Resale
259,923 GBP2024-12-31
188,479 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,695,598 GBP2024-12-31
4,094,842 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,178,223 GBP2024-12-31
3,104,590 GBP2023-12-31
Other Debtors
Current
812,692 GBP2024-12-31
153,829 GBP2023-12-31
Prepayments/Accrued Income
Current
242,579 GBP2024-12-31
170,466 GBP2023-12-31
Trade Creditors/Trade Payables
Current
465,463 GBP2024-12-31
347,162 GBP2023-12-31
Amounts owed to group undertakings
Current
642,903 GBP2024-12-31
401,785 GBP2023-12-31
Corporation Tax Payable
Current
84,470 GBP2024-12-31
418,821 GBP2023-12-31
Other Taxation & Social Security Payable
Current
844,618 GBP2024-12-31
1,302,081 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,725,833 GBP2024-12-31
3,427,719 GBP2023-12-31
Creditors
Current
10,295,808 GBP2024-12-31
6,800,631 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
828,000 shares2024-12-31
828,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
423,791 GBP2024-12-31
217,000 GBP2023-12-31
Between two and five year
728,095 GBP2024-12-31
295,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,151,886 GBP2024-12-31
512,000 GBP2023-12-31