Distribution Costs
-2,769,243 GBP2024-01-01 ~ 2024-12-31
-2,985,920 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,491,235 GBP2024-01-01 ~ 2024-12-31
-7,405,982 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
177 GBP2024-01-01 ~ 2024-12-31
30,012 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
6,238 GBP2024-01-01 ~ 2024-12-31
361,751 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,254 GBP2024-01-01 ~ 2024-12-31
255,674 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
1,612,057 GBP2024-12-31
1,178,947 GBP2023-12-31
Property, Plant & Equipment
1,069,808 GBP2024-12-31
1,119,055 GBP2023-12-31
Fixed Assets
2,681,865 GBP2024-12-31
2,298,002 GBP2023-12-31
Debtors
3,743,678 GBP2024-12-31
4,271,736 GBP2023-12-31
Cash at bank and in hand
1,034,284 GBP2024-12-31
1,572,698 GBP2023-12-31
Current Assets
7,430,500 GBP2024-12-31
8,375,791 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,181,396 GBP2024-12-31
Net Current Assets/Liabilities
3,249,104 GBP2024-12-31
3,957,039 GBP2023-12-31
Total Assets Less Current Liabilities
5,930,969 GBP2024-12-31
6,255,041 GBP2023-12-31
Net Assets/Liabilities
5,546,336 GBP2024-12-31
5,644,082 GBP2023-12-31
Equity
Called up share capital
40,000 GBP2024-12-31
40,000 GBP2023-12-31
40,000 GBP2022-12-31
Capital redemption reserve
101 GBP2024-12-31
101 GBP2023-12-31
101 GBP2022-12-31
Retained earnings (accumulated losses)
5,506,235 GBP2024-12-31
5,603,981 GBP2023-12-31
5,508,307 GBP2022-12-31
Equity
5,546,336 GBP2024-12-31
5,644,082 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,254 GBP2024-01-01 ~ 2024-12-31
255,674 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-160,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-100,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
14,300 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1392024-01-01 ~ 2024-12-31
1452023-01-01 ~ 2023-12-31
Wages/Salaries
4,566,909 GBP2024-01-01 ~ 2024-12-31
4,317,063 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
147,556 GBP2024-01-01 ~ 2024-12-31
190,838 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,174,426 GBP2024-01-01 ~ 2024-12-31
4,941,193 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
328,370 GBP2024-01-01 ~ 2024-12-31
416,194 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,999 GBP2024-01-01 ~ 2024-12-31
189,326 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
1,673,288 GBP2024-12-31
1,949,326 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
384,551 GBP2024-12-31
1,094,468 GBP2023-12-31
Motor vehicles
60,650 GBP2024-12-31
121,150 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,017,366 GBP2024-12-31
2,784,980 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-789,936 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-60,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-936,360 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,572,165 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
259,377 GBP2024-12-31
996,696 GBP2023-12-31
Motor vehicles
17,881 GBP2024-12-31
37,740 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
947,558 GBP2024-12-31
1,665,925 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
124,735 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
52,617 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
16,732 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
194,084 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-789,936 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-36,591 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-912,451 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
670,300 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
901,865 GBP2024-12-31
Plant and equipment
125,174 GBP2024-12-31
97,772 GBP2023-12-31
Motor vehicles
42,769 GBP2024-12-31
83,410 GBP2023-12-31
Finished Goods/Goods for Resale
2,652,538 GBP2024-12-31
2,531,357 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,168,245 GBP2024-12-31
3,296,570 GBP2023-12-31
Other Debtors
Current
90,407 GBP2024-12-31
24,952 GBP2023-12-31
Prepayments/Accrued Income
Current
485,026 GBP2024-12-31
950,214 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,743,678 GBP2024-12-31
Amounts falling due within one year, Current
4,271,736 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
200,000 GBP2024-12-31
272,466 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
24,350 GBP2024-12-31
30,325 GBP2023-12-31
Other Remaining Borrowings
Current
455,094 GBP2024-12-31
396,686 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,645,402 GBP2024-12-31
3,062,730 GBP2023-12-31
Amounts owed to group undertakings
Current
2,300 GBP2024-12-31
41,959 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
515 GBP2023-12-31
Other Taxation & Social Security Payable
Current
414,117 GBP2024-12-31
295,062 GBP2023-12-31
Other Creditors
Current
33,974 GBP2024-12-31
1,161 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
406,159 GBP2024-12-31
317,848 GBP2023-12-31
Creditors
Current
4,181,396 GBP2024-12-31
4,418,752 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
133,333 GBP2024-12-31
333,333 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
30,325 GBP2023-12-31
Creditors
Non-current
133,333 GBP2024-12-31
363,658 GBP2023-12-31
Bank Borrowings
333,333 GBP2024-12-31
533,333 GBP2023-12-31
Bank Overdrafts
0 GBP2024-12-31
72,466 GBP2023-12-31
Total Borrowings
788,427 GBP2024-12-31
1,002,485 GBP2023-12-31
Current
655,094 GBP2024-12-31
669,152 GBP2023-12-31
Non-current
133,333 GBP2024-12-31
333,333 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
24,350 GBP2024-12-31
30,325 GBP2023-12-31
Minimum gross finance lease payments owing
24,350 GBP2024-12-31
60,650 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
40,000 shares2024-12-31
40,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
237,953 GBP2024-12-31
Between two and five year
790,543 GBP2024-12-31
More than five year
148,500 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,176,996 GBP2024-12-31