Cost of Sales
-22,428,955 GBP2024-01-01 ~ 2024-12-31
-25,419,816 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-11,173,836 GBP2024-01-01 ~ 2024-12-31
-11,274,847 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
818,802 GBP2024-01-01 ~ 2024-12-31
715,542 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,197,050 GBP2024-01-01 ~ 2024-12-31
4,544,614 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,985,688 GBP2024-01-01 ~ 2024-12-31
3,549,248 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
468,424 GBP2024-12-31
441,330 GBP2023-12-31
Property, Plant & Equipment
3,158,795 GBP2024-12-31
3,276,318 GBP2023-12-31
Fixed Assets
3,627,219 GBP2024-12-31
3,717,648 GBP2023-12-31
Debtors
17,353,490 GBP2024-12-31
17,223,352 GBP2023-12-31
Cash at bank and in hand
4,693,802 GBP2024-12-31
4,046,775 GBP2023-12-31
Current Assets
27,082,520 GBP2024-12-31
26,020,204 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,322,907 GBP2024-12-31
Net Current Assets/Liabilities
23,759,613 GBP2024-12-31
22,747,435 GBP2023-12-31
Total Assets Less Current Liabilities
27,386,832 GBP2024-12-31
26,465,083 GBP2023-12-31
Net Assets/Liabilities
27,096,177 GBP2024-12-31
26,199,489 GBP2023-12-31
Equity
Called up share capital
650 GBP2024-12-31
650 GBP2023-12-31
650 GBP2022-12-31
Capital redemption reserve
370 GBP2024-12-31
370 GBP2023-12-31
370 GBP2022-12-31
Retained earnings (accumulated losses)
27,095,157 GBP2024-12-31
26,198,469 GBP2023-12-31
25,233,221 GBP2022-12-31
Equity
27,096,177 GBP2024-12-31
26,199,489 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,985,688 GBP2024-01-01 ~ 2024-12-31
3,549,248 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,584,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,089,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
12,250 GBP2024-01-01 ~ 2024-12-31
11,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1002024-01-01 ~ 2024-12-31
982023-01-01 ~ 2023-12-31
Wages/Salaries
4,785,467 GBP2024-01-01 ~ 2024-12-31
4,994,098 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
400,278 GBP2024-01-01 ~ 2024-12-31
92,404 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,733,945 GBP2024-01-01 ~ 2024-12-31
5,694,916 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
155,711 GBP2024-01-01 ~ 2024-12-31
31,800 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
35,273 GBP2024-01-01 ~ 2024-12-31
123,464 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
240,000 GBP2024-12-31
240,000 GBP2023-12-31
Computer software
443,029 GBP2024-12-31
283,120 GBP2023-12-31
Intangible Assets - Gross Cost
996,658 GBP2024-12-31
836,749 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
240,000 GBP2024-12-31
240,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
528,234 GBP2024-12-31
395,419 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
132,815 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
468,424 GBP2024-12-31
441,330 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,896,461 GBP2024-12-31
4,056,082 GBP2023-12-31
Plant and equipment
787,961 GBP2024-12-31
732,527 GBP2023-12-31
Furniture and fittings
427,650 GBP2024-12-31
1,361,333 GBP2023-12-31
Motor vehicles
2,143,166 GBP2024-12-31
2,231,205 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,255,238 GBP2024-12-31
8,381,147 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-9,000 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-1,018,251 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-691,020 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,078,861 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,440,296 GBP2024-12-31
2,459,984 GBP2023-12-31
Plant and equipment
553,486 GBP2024-12-31
473,273 GBP2023-12-31
Furniture and fittings
149,733 GBP2024-12-31
1,062,218 GBP2023-12-31
Motor vehicles
952,928 GBP2024-12-31
1,109,354 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,096,443 GBP2024-12-31
5,104,829 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
85,879 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
96,982 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
307,056 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
830,819 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,666 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-1,009,467 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-463,482 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,839,205 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,456,165 GBP2024-12-31
1,596,098 GBP2023-12-31
Plant and equipment
234,475 GBP2024-12-31
259,254 GBP2023-12-31
Furniture and fittings
277,917 GBP2024-12-31
299,115 GBP2023-12-31
Motor vehicles
1,190,238 GBP2024-12-31
1,121,851 GBP2023-12-31
Finished Goods/Goods for Resale
5,035,228 GBP2024-12-31
4,750,077 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,053,823 GBP2024-12-31
2,928,394 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
150,595 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
13,104,387 GBP2024-12-31
13,137,229 GBP2023-12-31
Other Debtors
Current
807,361 GBP2024-12-31
645,116 GBP2023-12-31
Prepayments/Accrued Income
Current
387,919 GBP2024-12-31
362,018 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
17,353,490 GBP2024-12-31
Amounts falling due within one year, Current
17,223,352 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2024-12-31
59,813 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,164,029 GBP2024-12-31
889,446 GBP2023-12-31
Amounts owed to group undertakings
Current
5,353 GBP2024-12-31
0 GBP2023-12-31
Corporation Tax Payable
Current
39,042 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
750,788 GBP2024-12-31
763,710 GBP2023-12-31
Other Creditors
Current
719,607 GBP2024-12-31
848,114 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
644,088 GBP2024-12-31
711,686 GBP2023-12-31
Creditors
Current
3,322,907 GBP2024-12-31
3,272,769 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
10,212 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2024-12-31
61,582 GBP2023-12-31
Minimum gross finance lease payments owing
0 GBP2024-12-31
71,846 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
0 GBP2024-12-31
70,025 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
630 shares2024-12-31
630 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
5 shares2024-12-31
5 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
5 shares2024-12-31
5 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
5 shares2024-12-31
5 shares2023-12-31
Equity
Called up share capital
650 GBP2024-12-31
650 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
339,016 GBP2024-12-31
Between two and five year
253,500 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
592,516 GBP2024-12-31