Average Number of Employees
1582024-01-01 ~ 2024-12-31
1622023-01-01 ~ 2023-12-31
Turnover/Revenue
43,133,068 GBP2024-01-01 ~ 2024-12-31
42,615,463 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-32,999,845 GBP2024-01-01 ~ 2024-12-31
-33,465,364 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,133,223 GBP2024-01-01 ~ 2024-12-31
9,150,099 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,394,005 GBP2024-01-01 ~ 2024-12-31
-1,437,954 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,074,743 GBP2024-01-01 ~ 2024-12-31
-7,744,634 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
664,475 GBP2024-01-01 ~ 2024-12-31
-32,489 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-684,292 GBP2024-01-01 ~ 2024-12-31
-675,370 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-19,817 GBP2024-01-01 ~ 2024-12-31
-707,859 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
9,587,578 GBP2024-12-31
9,605,507 GBP2023-12-31
10,169,504 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-17,929 GBP2024-01-01 ~ 2024-12-31
-563,997 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,434,712 GBP2024-12-31
4,444,782 GBP2023-12-31
Total Inventories
2,857,248 GBP2024-12-31
3,071,002 GBP2023-12-31
Debtors
16,788,303 GBP2024-12-31
15,629,091 GBP2023-12-31
Current Assets
19,645,551 GBP2024-12-31
18,700,093 GBP2023-12-31
Net Current Assets/Liabilities
5,883,892 GBP2024-12-31
6,381,335 GBP2023-12-31
Total Assets Less Current Liabilities
10,318,604 GBP2024-12-31
10,826,117 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,183,160 GBP2023-12-31
Net Assets/Liabilities
9,625,028 GBP2024-12-31
9,642,957 GBP2023-12-31
Equity
Called up share capital
2,378 GBP2024-12-31
2,378 GBP2023-12-31
Share premium
35,072 GBP2024-12-31
35,072 GBP2023-12-31
Equity
9,625,028 GBP2024-12-31
9,642,957 GBP2023-12-31
Wages/Salaries
5,803,969 GBP2024-01-01 ~ 2024-12-31
5,757,115 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
590,470 GBP2024-01-01 ~ 2024-12-31
360,589 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,529,898 GBP2024-01-01 ~ 2024-12-31
6,277,321 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
78,922 GBP2024-01-01 ~ 2024-12-31
77,691 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,888 GBP2024-01-01 ~ 2024-12-31
-173,575 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-4,954 GBP2024-01-01 ~ 2024-12-31
-176,965 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,965,003 GBP2024-12-31
8,847,649 GBP2023-12-31
Furniture and fittings
4,598,933 GBP2024-12-31
4,274,219 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,563,936 GBP2024-12-31
13,121,868 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-50,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-50,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,827,826 GBP2024-12-31
6,626,930 GBP2023-12-31
Furniture and fittings
2,301,398 GBP2024-12-31
2,050,156 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,129,224 GBP2024-12-31
8,677,086 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
223,586 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
474,828 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-22,690 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-22,690 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,137,177 GBP2024-12-31
2,220,719 GBP2023-12-31
Furniture and fittings
2,297,535 GBP2024-12-31
2,224,063 GBP2023-12-31
Raw materials and consumables
571,395 GBP2024-12-31
672,930 GBP2023-12-31
Finished Goods/Goods for Resale
2,285,853 GBP2024-12-31
2,398,072 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
8,103,855 GBP2024-12-31
6,118,965 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,474,610 GBP2024-12-31
4,451,916 GBP2023-12-31
Other Debtors
Current
433,273 GBP2024-12-31
756,141 GBP2023-12-31
Prepayments/Accrued Income
Current
92,320 GBP2024-12-31
424,712 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
39,274 GBP2024-12-31
37,386 GBP2023-12-31
Debtors
Current
16,788,303 GBP2024-12-31
15,629,091 GBP2023-12-31
Bank Overdrafts
Current
329,212 GBP2024-12-31
94,565 GBP2023-12-31
Bank Borrowings
Current
489,584 GBP2024-12-31
489,583 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,958,887 GBP2024-12-31
2,842,943 GBP2023-12-31
Amounts owed to group undertakings
Current
1,682,120 GBP2024-12-31
1,842,590 GBP2023-12-31
Corporation Tax Payable
Current
650 GBP2024-12-31
Taxation/Social Security Payable
Current
195,122 GBP2024-12-31
189,663 GBP2023-12-31
Other Creditors
Current
89,170 GBP2024-12-31
185,222 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,750,252 GBP2024-12-31
1,647,759 GBP2023-12-31
Creditors
Current
13,761,659 GBP2024-12-31
12,318,758 GBP2023-12-31
Bank Borrowings
Non-current
693,576 GBP2024-12-31
1,183,160 GBP2023-12-31
Non-current, Between one and two years
489,583 GBP2024-12-31
Non-current, Between two and five year
203,993 GBP2024-12-31
Between two and five year, Non-current
693,577 GBP2023-12-31
Total Borrowings
1,183,160 GBP2024-12-31
1,672,743 GBP2023-12-31
Net Deferred Tax Liability/Asset
39,274 GBP2024-12-31
37,386 GBP2023-12-31
-136,189 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,888 GBP2024-01-01 ~ 2024-12-31
173,575 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,378 shares2024-12-31
2,378 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
47,140 GBP2024-12-31
118,616 GBP2023-12-31
Between one and five year
14,458 GBP2024-12-31
53,688 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
61,598 GBP2024-12-31
172,304 GBP2023-12-31