Cost of Sales
-7,545,281 GBP2024-01-01 ~ 2024-12-31
-7,242,565 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-837,747 GBP2024-01-01 ~ 2024-12-31
-958,061 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,155,024 GBP2024-01-01 ~ 2024-12-31
-1,990,691 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-01-01 ~ 2024-12-31
275 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,823,884 GBP2024-01-01 ~ 2024-12-31
1,310,924 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,377,472 GBP2024-01-01 ~ 2024-12-31
1,013,696 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
215,844 GBP2024-12-31
185,327 GBP2023-12-31
Debtors
9,380,269 GBP2024-12-31
8,007,173 GBP2023-12-31
Cash at bank and in hand
228,746 GBP2024-12-31
346,932 GBP2023-12-31
Current Assets
11,562,230 GBP2024-12-31
10,811,027 GBP2023-12-31
Net Current Assets/Liabilities
7,380,936 GBP2024-12-31
6,216,360 GBP2023-12-31
Total Assets Less Current Liabilities
7,596,780 GBP2024-12-31
6,401,687 GBP2023-12-31
Net Assets/Liabilities
7,508,749 GBP2024-12-31
6,349,639 GBP2023-12-31
Equity
Called up share capital
89 GBP2024-12-31
89 GBP2023-12-31
89 GBP2022-12-31
Capital redemption reserve
11 GBP2024-12-31
11 GBP2023-12-31
11 GBP2022-12-31
Retained earnings (accumulated losses)
7,508,649 GBP2024-12-31
6,349,539 GBP2023-12-31
5,615,843 GBP2022-12-31
Equity
7,508,749 GBP2024-12-31
6,349,639 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,377,472 GBP2024-01-01 ~ 2024-12-31
1,013,696 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-280,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-218,362 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
13,800 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
322024-01-01 ~ 2024-12-31
312023-01-01 ~ 2023-12-31
Wages/Salaries
1,174,011 GBP2024-01-01 ~ 2024-12-31
1,028,988 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
202,707 GBP2024-01-01 ~ 2024-12-31
43,993 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,492,794 GBP2024-01-01 ~ 2024-12-31
1,171,504 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
13,981 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,213 GBP2024-01-01 ~ 2024-12-31
-18,331 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
164,664 GBP2024-12-31
153,269 GBP2023-12-31
Plant and equipment
161,235 GBP2024-12-31
181,737 GBP2023-12-31
Furniture and fittings
5,164 GBP2024-12-31
28,293 GBP2023-12-31
Computers
186,540 GBP2024-12-31
215,970 GBP2023-12-31
Motor vehicles
91,515 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
609,118 GBP2024-12-31
579,269 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-25,403 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-23,129 GBP2024-01-01 ~ 2024-12-31
Computers
-31,856 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-80,388 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
85,041 GBP2024-12-31
50,779 GBP2023-12-31
Plant and equipment
114,345 GBP2024-12-31
118,146 GBP2023-12-31
Furniture and fittings
3,357 GBP2024-12-31
25,936 GBP2023-12-31
Computers
179,016 GBP2024-12-31
199,081 GBP2023-12-31
Motor vehicles
11,515 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
393,274 GBP2024-12-31
393,942 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
34,262 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
21,234 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
550 GBP2024-01-01 ~ 2024-12-31
Computers
11,484 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
11,515 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,045 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-25,035 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-23,129 GBP2024-01-01 ~ 2024-12-31
Computers
-31,549 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-79,713 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
79,623 GBP2024-12-31
102,490 GBP2023-12-31
Plant and equipment
46,890 GBP2024-12-31
63,591 GBP2023-12-31
Furniture and fittings
1,807 GBP2024-12-31
2,357 GBP2023-12-31
Computers
7,524 GBP2024-12-31
16,889 GBP2023-12-31
Motor vehicles
80,000 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
1,414,617 GBP2024-12-31
1,661,657 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,728,519 GBP2024-12-31
2,968,916 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,784,415 GBP2024-12-31
4,521,158 GBP2023-12-31
Other Debtors
Current
703,841 GBP2024-12-31
381,883 GBP2023-12-31
Prepayments/Accrued Income
Current
163,494 GBP2024-12-31
135,216 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
1,847,828 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
8,070 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,214,892 GBP2024-12-31
835,921 GBP2023-12-31
Amounts owed to group undertakings
Current
1,137,267 GBP2024-12-31
0 GBP2023-12-31
Corporation Tax Payable
Current
249,625 GBP2024-12-31
316,437 GBP2023-12-31
Other Taxation & Social Security Payable
Current
671,117 GBP2024-12-31
446,082 GBP2023-12-31
Other Creditors
Current
900,323 GBP2024-12-31
1,148,399 GBP2023-12-31
Creditors
Current
4,181,294 GBP2024-12-31
4,594,667 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-12-31
14,026 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
57,222 GBP2024-12-31
0 GBP2023-12-31
Creditors
Non-current
57,222 GBP2024-12-31
14,026 GBP2023-12-31
Bank Borrowings
0 GBP2024-12-31
1,861,854 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-12-31
1,847,828 GBP2023-12-31
Non-current
0 GBP2024-12-31
14,026 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
8,070 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
65,292 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
8,940 shares2024-12-31
8,940 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
169,753 GBP2024-12-31
175,803 GBP2023-12-31
Between two and five year
339,063 GBP2024-12-31
298,397 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
508,816 GBP2024-12-31
474,200 GBP2023-12-31