Cost of Sales
-26,046,213 GBP2024-01-01 ~ 2024-12-31
-29,208,606 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-37,591,430 GBP2024-01-01 ~ 2024-12-31
-34,100,942 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,249,063 GBP2024-01-01 ~ 2024-12-31
4,320,858 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
4,491,063 GBP2024-01-01 ~ 2024-12-31
4,252,858 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
80,463 GBP2024-12-31
119,348 GBP2023-12-31
Property, Plant & Equipment
3,663,398 GBP2024-12-31
3,119,307 GBP2023-12-31
Fixed Assets
3,743,861 GBP2024-12-31
3,238,655 GBP2023-12-31
Debtors
26,371,212 GBP2024-12-31
26,112,653 GBP2023-12-31
Cash at bank and in hand
3,675,074 GBP2024-12-31
2,516,231 GBP2023-12-31
Current Assets
40,616,538 GBP2024-12-31
39,987,251 GBP2023-12-31
Net Current Assets/Liabilities
31,043,469 GBP2024-12-31
26,985,118 GBP2023-12-31
Total Assets Less Current Liabilities
34,787,330 GBP2024-12-31
30,223,773 GBP2023-12-31
Net Assets/Liabilities
33,085,313 GBP2024-12-31
28,874,250 GBP2023-12-31
Equity
Called up share capital
200,001 GBP2024-12-31
200,001 GBP2023-12-31
200,001 GBP2022-12-31
Retained earnings (accumulated losses)
32,885,312 GBP2024-12-31
28,674,249 GBP2023-12-31
24,421,391 GBP2022-12-31
Equity
33,085,313 GBP2024-12-31
28,874,250 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,491,063 GBP2024-01-01 ~ 2024-12-31
4,252,858 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-280,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
33,000 GBP2024-01-01 ~ 2024-12-31
32,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3402024-01-01 ~ 2024-12-31
3312023-01-01 ~ 2023-12-31
Wages/Salaries
16,819,720 GBP2024-01-01 ~ 2024-12-31
15,547,238 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
845,805 GBP2024-01-01 ~ 2024-12-31
804,944 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
19,641,658 GBP2024-01-01 ~ 2024-12-31
18,045,857 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
2,697,281 GBP2024-01-01 ~ 2024-12-31
2,067,009 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
261,855 GBP2024-01-01 ~ 2024-12-31
443,653 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
894,628 GBP2024-12-31
824,672 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
814,165 GBP2024-12-31
705,324 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
108,841 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
80,463 GBP2024-12-31
119,348 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
5,000 GBP2023-12-31
Improvements to leasehold property
1,267,563 GBP2024-12-31
1,063,199 GBP2023-12-31
Plant and equipment
7,647,246 GBP2024-12-31
6,095,198 GBP2023-12-31
Furniture and fittings
2,590,622 GBP2024-12-31
2,338,917 GBP2023-12-31
Motor vehicles
26,999 GBP2024-12-31
26,999 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,537,430 GBP2024-12-31
9,529,313 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-16,855 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-16,855 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
5,000 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
968,993 GBP2024-12-31
782,265 GBP2023-12-31
Plant and equipment
4,633,323 GBP2024-12-31
3,574,387 GBP2023-12-31
Furniture and fittings
2,256,716 GBP2024-12-31
2,047,354 GBP2023-12-31
Motor vehicles
15,000 GBP2024-12-31
6,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,874,032 GBP2024-12-31
6,410,006 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
186,728 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,073,572 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
209,362 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
9,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,478,662 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-14,636 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-14,636 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,000 GBP2024-12-31
Improvements to leasehold property
298,570 GBP2024-12-31
280,934 GBP2023-12-31
Plant and equipment
3,013,923 GBP2024-12-31
2,520,811 GBP2023-12-31
Furniture and fittings
333,906 GBP2024-12-31
291,563 GBP2023-12-31
Motor vehicles
11,999 GBP2024-12-31
20,999 GBP2023-12-31
Owned/Freehold, Land and buildings
5,000 GBP2023-12-31
Finished Goods/Goods for Resale
7,409,634 GBP2024-12-31
8,365,103 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
11,649,470 GBP2024-12-31
13,921,527 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
13,551,134 GBP2024-12-31
10,240,380 GBP2023-12-31
Other Debtors
Current
12,809 GBP2024-12-31
11,971 GBP2023-12-31
Prepayments/Accrued Income
Current
1,157,799 GBP2024-12-31
1,938,775 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
2,863,780 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
374,683 GBP2024-12-31
297,206 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,505,083 GBP2024-12-31
6,881,003 GBP2023-12-31
Amounts owed to group undertakings
Current
39,075 GBP2024-12-31
24,143 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,101,956 GBP2024-12-31
1,765,411 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,552,272 GBP2024-12-31
1,170,590 GBP2023-12-31
Creditors
Current
9,573,069 GBP2024-12-31
13,002,133 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,217,017 GBP2024-12-31
864,523 GBP2023-12-31
Bank Borrowings
0 GBP2024-12-31
2,863,780 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-12-31
2,863,780 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
374,683 GBP2024-12-31
297,206 GBP2023-12-31
Minimum gross finance lease payments owing
1,591,700 GBP2024-12-31
1,161,729 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
200,001 shares2024-12-31
200,001 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
456,645 GBP2024-12-31
527,106 GBP2023-12-31
Between two and five year
754,395 GBP2024-12-31
847,604 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,211,040 GBP2024-12-31
1,374,710 GBP2023-12-31