PHOENIX PHARMA LTD. - 2004-10-01
Average Number of Employees
292024-01-01 ~ 2024-12-31
292023-01-01 ~ 2023-12-31
Turnover/Revenue
27,407,580 GBP2024-01-01 ~ 2024-12-31
24,513,442 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-15,557,427 GBP2024-01-01 ~ 2024-12-31
-14,057,371 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
11,850,153 GBP2024-01-01 ~ 2024-12-31
10,456,071 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,372,522 GBP2024-01-01 ~ 2024-12-31
-1,244,073 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,303,403 GBP2024-01-01 ~ 2024-12-31
-5,632,814 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,174,228 GBP2024-01-01 ~ 2024-12-31
3,580,000 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-5,331 GBP2024-01-01 ~ 2024-12-31
-6,495 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,168,897 GBP2024-01-01 ~ 2024-12-31
3,573,505 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,924,724 GBP2024-01-01 ~ 2024-12-31
2,730,086 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
63,481 GBP2024-12-31
76,461 GBP2023-12-31
Fixed Assets
63,481 GBP2024-12-31
76,461 GBP2023-12-31
Total Inventories
7,953,472 GBP2024-12-31
5,821,187 GBP2023-12-31
Debtors
Current
4,806,250 GBP2024-12-31
5,158,879 GBP2023-12-31
Cash at bank and in hand
2,724,779 GBP2024-12-31
3,862,306 GBP2023-12-31
Current Assets
15,484,501 GBP2024-12-31
14,842,372 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,288,362 GBP2023-12-31
Net Current Assets/Liabilities
10,885,508 GBP2024-12-31
11,554,010 GBP2023-12-31
Total Assets Less Current Liabilities
10,948,989 GBP2024-12-31
11,630,471 GBP2023-12-31
Net Assets/Liabilities
10,943,072 GBP2024-12-31
11,622,048 GBP2023-12-31
Equity
Called up share capital
2,000 GBP2024-12-31
2,000 GBP2023-12-31
2,000 GBP2023-01-01
Retained earnings (accumulated losses)
10,941,072 GBP2024-12-31
11,620,048 GBP2023-12-31
14,107,362 GBP2023-01-01
Equity
10,943,072 GBP2024-12-31
11,622,048 GBP2023-12-31
14,109,362 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,924,724 GBP2024-01-01 ~ 2024-12-31
2,730,086 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,603,700 GBP2024-01-01 ~ 2024-12-31
-5,217,400 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,603,700 GBP2024-01-01 ~ 2024-12-31
-5,217,400 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
20,490 GBP2024-01-01 ~ 2024-12-31
18,532 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
2,724,779 GBP2024-12-31
3,862,306 GBP2023-12-31
9,149,990 GBP2023-01-01
Wages/Salaries
2,167,338 GBP2024-01-01 ~ 2024-12-31
1,965,146 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
265,611 GBP2024-01-01 ~ 2024-12-31
263,163 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,573,822 GBP2024-01-01 ~ 2024-12-31
2,346,067 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
452,276 GBP2024-01-01 ~ 2024-12-31
375,667 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,506 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
1,042,224 GBP2024-01-01 ~ 2024-12-31
839,774 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
3,603,700 GBP2024-01-01 ~ 2024-12-31
5,217,400 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
13,291 GBP2024-12-31
13,291 GBP2023-12-31
Furniture and fittings
481,558 GBP2024-12-31
474,048 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
676,174 GBP2024-12-31
668,664 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
13,291 GBP2023-12-31
Furniture and fittings
442,411 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
592,203 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
20,490 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
13,291 GBP2024-12-31
Furniture and fittings
456,617 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
612,693 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
24,941 GBP2024-12-31
31,637 GBP2023-12-31
Finished Goods/Goods for Resale
7,953,472 GBP2024-12-31
5,821,187 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,431,405 GBP2024-12-31
2,858,534 GBP2023-12-31
Other Debtors
Current
1,294,886 GBP2024-12-31
2,277,560 GBP2023-12-31
Prepayments/Accrued Income
Current
79,959 GBP2024-12-31
22,785 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,930,294 GBP2024-12-31
2,036,741 GBP2023-12-31
Taxation/Social Security Payable
Current
692,253 GBP2024-12-31
651,247 GBP2023-12-31
Other Creditors
Current
5,003 GBP2024-12-31
6,977 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
971,443 GBP2024-12-31
593,397 GBP2023-12-31
Creditors
Current
4,598,993 GBP2024-12-31
3,288,362 GBP2023-12-31
Net Deferred Tax Liability/Asset
-5,917 GBP2024-12-31
-8,423 GBP2023-12-31
-3,520 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,506 GBP2024-01-01 ~ 2024-12-31
-4,903 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-5,917 GBP2024-12-31
-8,423 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2024-12-31
2,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
221,718 GBP2024-12-31
65,072 GBP2023-12-31
Between one and five year
740,526 GBP2024-12-31
76,995 GBP2023-12-31
More than five year
796,725 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,758,969 GBP2024-12-31
142,067 GBP2023-12-31