Turnover/Revenue
19,838,659 GBP2025-01-01 ~ 2025-12-31
19,791,443 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
-10,143,370 GBP2025-01-01 ~ 2025-12-31
-9,764,847 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
9,695,289 GBP2025-01-01 ~ 2025-12-31
10,026,596 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-6,986,035 GBP2025-01-01 ~ 2025-12-31
-5,908,675 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
2,709,254 GBP2025-01-01 ~ 2025-12-31
4,117,921 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
300,622 GBP2025-01-01 ~ 2025-12-31
120,956 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-6,538 GBP2025-01-01 ~ 2025-12-31
-13,089 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
3,003,338 GBP2025-01-01 ~ 2025-12-31
4,225,788 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
2,210,849 GBP2025-01-01 ~ 2025-12-31
3,123,561 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
933,595 GBP2025-12-31
620,719 GBP2024-12-31
Property, Plant & Equipment
363,532 GBP2025-12-31
404,769 GBP2024-12-31
Fixed Assets
1,297,127 GBP2025-12-31
1,025,488 GBP2024-12-31
Total Inventories
3,038,408 GBP2025-12-31
3,541,987 GBP2024-12-31
Debtors
5,188,866 GBP2025-12-31
4,119,552 GBP2024-12-31
Cash at bank and in hand
2,353,349 GBP2025-12-31
1,767,348 GBP2024-12-31
Current Assets
10,580,623 GBP2025-12-31
9,428,887 GBP2024-12-31
Net Current Assets/Liabilities
6,015,484 GBP2025-12-31
6,629,141 GBP2024-12-31
Total Assets Less Current Liabilities
7,312,611 GBP2025-12-31
7,654,629 GBP2024-12-31
Creditors
Amounts falling due after one year
-2,818,014 GBP2025-12-31
-365,538 GBP2024-12-31
Net Assets/Liabilities
4,465,585 GBP2025-12-31
7,254,736 GBP2024-12-31
Equity
Called up share capital
25,000 GBP2025-12-31
25,000 GBP2024-12-31
25,000 GBP2023-12-31
Retained earnings (accumulated losses)
4,440,585 GBP2025-12-31
7,229,736 GBP2024-12-31
4,106,175 GBP2023-12-31
Equity
4,465,585 GBP2025-12-31
7,254,736 GBP2024-12-31
4,131,175 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,210,849 GBP2025-01-01 ~ 2025-12-31
3,123,561 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-5,000,000 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
87,465 GBP2025-01-01 ~ 2025-12-31
66,973 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
21,483 GBP2025-01-01 ~ 2025-12-31
10,285 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
291,776 GBP2025-01-01 ~ 2025-12-31
289,238 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,784,922 GBP2025-01-01 ~ 2025-12-31
2,264,065 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
363,773 GBP2025-01-01 ~ 2025-12-31
286,505 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
233,517 GBP2025-01-01 ~ 2025-12-31
208,360 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
3,382,212 GBP2025-01-01 ~ 2025-12-31
2,758,930 GBP2024-01-01 ~ 2024-12-31
Average number of employees in administration and support functions
322025-01-01 ~ 2025-12-31
322024-01-01 ~ 2024-12-31
Average Number of Employees
482025-01-01 ~ 2025-12-31
482024-01-01 ~ 2024-12-31
Current Tax for the Period
797,752 GBP2025-01-01 ~ 2025-12-31
1,096,390 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,343 GBP2025-01-01 ~ 2025-12-31
6,989 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
750,835 GBP2025-01-01 ~ 2025-12-31
1,056,447 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
735,900 GBP2025-12-31
735,900 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
282,095 GBP2025-12-31
134,915 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
147,180 GBP2025-01-01 ~ 2025-12-31
Intangible Assets
Goodwill
453,805 GBP2025-12-31
600,985 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
890,056 GBP2025-12-31
890,056 GBP2024-12-31
Tools/Equipment for furniture and fittings
365,084 GBP2025-12-31
365,084 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
2,204,476 GBP2025-12-31
2,158,248 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
660,101 GBP2025-12-31
643,352 GBP2024-12-31
Tools/Equipment for furniture and fittings
356,024 GBP2025-12-31
340,157 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,840,944 GBP2025-12-31
1,753,479 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
16,749 GBP2025-01-01 ~ 2025-12-31
Tools/Equipment for furniture and fittings
15,867 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
87,465 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Land and buildings
229,955 GBP2025-12-31
246,704 GBP2024-12-31
Tools/Equipment for furniture and fittings
9,060 GBP2025-12-31
24,927 GBP2024-12-31
Finished Goods/Goods for Resale
3,038,408 GBP2025-12-31
3,541,987 GBP2024-12-31
Trade Debtors/Trade Receivables
2,815,316 GBP2025-12-31
2,350,224 GBP2024-12-31
Amounts owed by group undertakings and participating interests
2,269,806 GBP2025-12-31
1,708,726 GBP2024-12-31
Other Debtors
103,744 GBP2025-12-31
60,602 GBP2024-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
198,998 GBP2025-12-31
145,022 GBP2024-12-31
Amounts owed to group undertakings and participating interests
Amounts falling due within one year
1,678,146 GBP2025-12-31
1,202,717 GBP2024-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
966,710 GBP2025-12-31
262,962 GBP2024-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,721,285 GBP2025-12-31
1,189,045 GBP2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
29,012 GBP2025-12-31
34,355 GBP2024-12-31
Deferred Tax Liabilities
29,012 GBP2025-12-31
34,355 GBP2024-12-31
27,366 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP/shares2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2025-12-31
Nominal value of allotted share capital
Class 1 ordinary share
25,000 GBP2025-01-01 ~ 2025-12-31
25,000 GBP2024-01-01 ~ 2024-12-31