Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
16,886,490 GBP2024-01-01 ~ 2024-12-31
20,623,132 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,535,596 GBP2024-01-01 ~ 2024-12-31
-13,896,170 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,350,894 GBP2024-01-01 ~ 2024-12-31
6,726,962 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-2,397,207 GBP2024-01-01 ~ 2024-12-31
-2,581,875 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,357,768 GBP2024-01-01 ~ 2024-12-31
-3,305,080 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
764,999 GBP2024-01-01 ~ 2024-12-31
1,025,054 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
58,566 GBP2024-01-01 ~ 2024-12-31
65,362 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
823,565 GBP2024-01-01 ~ 2024-12-31
1,090,416 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
616,855 GBP2024-01-01 ~ 2024-12-31
867,583 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
616,855 GBP2024-01-01 ~ 2024-12-31
867,583 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
366,960 GBP2024-12-31
333,599 GBP2023-12-31
Fixed Assets
366,960 GBP2024-12-31
333,599 GBP2023-12-31
Debtors
3,949,365 GBP2024-12-31
5,047,970 GBP2023-12-31
Cash at bank and in hand
191,084 GBP2024-12-31
176,112 GBP2023-12-31
Current Assets
4,140,449 GBP2024-12-31
5,224,082 GBP2023-12-31
Net Current Assets/Liabilities
3,090,753 GBP2024-12-31
3,357,259 GBP2023-12-31
Total Assets Less Current Liabilities
3,457,713 GBP2024-12-31
3,690,858 GBP2023-12-31
Equity
Called up share capital
2,500,000 GBP2024-12-31
2,500,000 GBP2023-12-31
2,500,000 GBP2022-12-31
Retained earnings (accumulated losses)
957,713 GBP2024-12-31
1,190,858 GBP2023-12-31
1,013,275 GBP2022-12-31
Equity
3,457,713 GBP2024-12-31
3,690,858 GBP2023-12-31
3,513,275 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-850,000 GBP2024-01-01 ~ 2024-12-31
-690,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-850,000 GBP2024-01-01 ~ 2024-12-31
-690,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
616,855 GBP2024-01-01 ~ 2024-12-31
867,583 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,179,715 GBP2024-01-01 ~ 2024-12-31
3,030,422 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
364,134 GBP2024-01-01 ~ 2024-12-31
358,689 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
726,301 GBP2024-01-01 ~ 2024-12-31
604,537 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,270,150 GBP2024-01-01 ~ 2024-12-31
3,993,648 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
752024-01-01 ~ 2024-12-31
682023-01-01 ~ 2023-12-31
Director Remuneration
281,598 GBP2024-01-01 ~ 2024-12-31
312,965 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
71,324 GBP2024-01-01 ~ 2024-12-31
74,586 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
180,854 GBP2024-01-01 ~ 2024-12-31
244,374 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
205,891 GBP2024-01-01 ~ 2024-12-31
256,466 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
283,060 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
283,060 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,389,221 GBP2024-12-31
1,389,221 GBP2023-12-31
Plant and equipment
1,972,315 GBP2024-12-31
1,885,657 GBP2023-12-31
Motor vehicles
19,400 GBP2024-12-31
19,400 GBP2023-12-31
Computers
417,822 GBP2024-12-31
399,795 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,798,758 GBP2024-12-31
3,694,073 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,289,221 GBP2024-12-31
1,289,221 GBP2023-12-31
Plant and equipment
1,753,987 GBP2024-12-31
1,712,914 GBP2023-12-31
Motor vehicles
19,400 GBP2024-12-31
19,400 GBP2023-12-31
Computers
369,190 GBP2024-12-31
338,939 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,431,798 GBP2024-12-31
3,360,474 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
41,073 GBP2024-01-01 ~ 2024-12-31
Computers
30,251 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
71,324 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Plant and equipment
218,328 GBP2024-12-31
172,743 GBP2023-12-31
Computers
48,632 GBP2024-12-31
60,856 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,002,977 GBP2024-12-31
2,975,102 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,604,285 GBP2024-12-31
1,841,481 GBP2023-12-31
Other Debtors
Current
5,093 GBP2024-12-31
1,162 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
55,761 GBP2024-12-31
81,617 GBP2023-12-31
Prepayments/Accrued Income
Current
281,249 GBP2024-12-31
148,608 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,949,365 GBP2024-12-31
5,047,970 GBP2023-12-31
Trade Creditors/Trade Payables
Current
261,221 GBP2024-12-31
344,405 GBP2023-12-31
Amounts owed to group undertakings
Current
59,751 GBP2024-12-31
338,291 GBP2023-12-31
Corporation Tax Payable
Current
12,190 GBP2024-12-31
70,666 GBP2023-12-31
Other Taxation & Social Security Payable
Current
83,758 GBP2024-12-31
94,233 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
439,974 GBP2024-12-31
495,764 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
112,921 GBP2024-12-31
84,571 GBP2023-12-31
Between one and five year
124,104 GBP2024-12-31
158,290 GBP2023-12-31
All periods
237,025 GBP2024-12-31
242,861 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,500,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
616,855 GBP2024-01-01 ~ 2024-12-31