Administrative Expenses
-5,076,414 GBP2024-01-01 ~ 2024-12-31
-4,839,751 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
64,144 GBP2024-01-01 ~ 2024-12-31
57,549 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-17,332 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,856,449 GBP2024-01-01 ~ 2024-12-31
6,103,912 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
4,537,193 GBP2024-01-01 ~ 2024-12-31
4,804,051 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
4,537,193 GBP2024-01-01 ~ 2024-12-31
4,804,051 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
874,119 GBP2024-12-31
544,300 GBP2023-12-31
Debtors
8,430,422 GBP2024-12-31
8,293,149 GBP2023-12-31
Cash at bank and in hand
1,193,949 GBP2024-12-31
1,608,528 GBP2023-12-31
Current Assets
14,794,829 GBP2024-12-31
13,192,931 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,340,693 GBP2024-12-31
Net Current Assets/Liabilities
8,454,136 GBP2024-12-31
8,063,579 GBP2023-12-31
Total Assets Less Current Liabilities
9,328,255 GBP2024-12-31
8,607,879 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-72,234 GBP2024-12-31
Net Assets/Liabilities
9,133,886 GBP2024-12-31
8,484,085 GBP2023-12-31
Equity
Called up share capital
5,000 GBP2024-12-31
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Capital redemption reserve
5,000 GBP2024-12-31
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Retained earnings (accumulated losses)
9,123,886 GBP2024-12-31
8,474,085 GBP2023-12-31
9,621,969 GBP2022-12-31
Equity
9,133,886 GBP2024-12-31
8,484,085 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,537,193 GBP2024-01-01 ~ 2024-12-31
4,804,051 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,951,935 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,887,392 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
35,200 GBP2024-01-01 ~ 2024-12-31
35,200 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
722024-01-01 ~ 2024-12-31
692023-01-01 ~ 2023-12-31
Wages/Salaries
2,564,495 GBP2024-01-01 ~ 2024-12-31
2,630,724 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
89,792 GBP2024-01-01 ~ 2024-12-31
92,013 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,910,462 GBP2024-01-01 ~ 2024-12-31
2,978,322 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
174,234 GBP2024-01-01 ~ 2024-12-31
169,596 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,659 GBP2024-01-01 ~ 2024-12-31
9,333 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
593,781 GBP2024-12-31
203,787 GBP2023-12-31
Plant and equipment
625,119 GBP2024-12-31
596,789 GBP2023-12-31
Furniture and fittings
801,874 GBP2024-12-31
850,137 GBP2023-12-31
Motor vehicles
163,661 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,184,435 GBP2024-12-31
1,650,713 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-148,776 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-148,776 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
321,561 GBP2024-12-31
160,015 GBP2023-12-31
Plant and equipment
463,673 GBP2024-12-31
424,077 GBP2023-12-31
Furniture and fittings
470,327 GBP2024-12-31
522,321 GBP2023-12-31
Motor vehicles
54,755 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,310,316 GBP2024-12-31
1,106,413 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
161,546 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
39,596 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
96,782 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
54,755 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
352,679 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-148,776 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-148,776 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
272,220 GBP2024-12-31
Plant and equipment
161,446 GBP2024-12-31
172,712 GBP2023-12-31
Furniture and fittings
331,547 GBP2024-12-31
327,816 GBP2023-12-31
Motor vehicles
108,906 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
5,170,458 GBP2024-12-31
3,291,254 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,776,141 GBP2024-12-31
3,592,422 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,060,397 GBP2024-12-31
4,222,178 GBP2023-12-31
Other Debtors
Current
388,309 GBP2024-12-31
190,090 GBP2023-12-31
Prepayments/Accrued Income
Current
205,575 GBP2024-12-31
288,459 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
8,430,422 GBP2024-12-31
Amounts falling due within one year, Current
8,293,149 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
203,140 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,406,645 GBP2024-12-31
4,182,863 GBP2023-12-31
Amounts owed to group undertakings
Current
1,733 GBP2024-12-31
4,213 GBP2023-12-31
Corporation Tax Payable
Current
449,571 GBP2024-12-31
631,164 GBP2023-12-31
Other Taxation & Social Security Payable
Current
66,499 GBP2024-12-31
62,552 GBP2023-12-31
Other Creditors
Current
82,067 GBP2024-12-31
79,911 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
131,038 GBP2024-12-31
168,649 GBP2023-12-31
Creditors
Current
6,340,693 GBP2024-12-31
5,129,352 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
72,234 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
203,140 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
275,374 GBP2024-12-31
0 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
5,000 shares2024-12-31
5,000 shares2023-12-31