Average Number of Employees
1772024-01-01 ~ 2024-12-31
1562023-01-01 ~ 2023-12-31
Turnover/Revenue
71,724,351 GBP2024-01-01 ~ 2024-12-31
71,315,848 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-37,632,503 GBP2024-01-01 ~ 2024-12-31
-38,471,665 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
34,091,848 GBP2024-01-01 ~ 2024-12-31
32,844,183 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-10,919,625 GBP2024-01-01 ~ 2024-12-31
-10,251,984 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-21,246,745 GBP2024-01-01 ~ 2024-12-31
-20,345,898 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,925,478 GBP2024-01-01 ~ 2024-12-31
2,246,301 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
515,191 GBP2024-01-01 ~ 2024-12-31
356,296 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-29,908 GBP2024-01-01 ~ 2024-12-31
-56 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,410,761 GBP2024-01-01 ~ 2024-12-31
2,602,541 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,721,395 GBP2024-01-01 ~ 2024-12-31
1,889,452 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,559,241 GBP2024-12-31
1,814,236 GBP2023-12-31
Fixed Assets
2,559,241 GBP2024-12-31
1,814,236 GBP2023-12-31
Total Inventories
10,360,760 GBP2024-12-31
10,683,659 GBP2023-12-31
Debtors
15,359,299 GBP2024-12-31
12,132,181 GBP2023-12-31
Cash at bank and in hand
7,305,168 GBP2024-12-31
11,715,700 GBP2023-12-31
Current Assets
33,025,227 GBP2024-12-31
34,531,540 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-14,347,887 GBP2024-12-31
Net Current Assets/Liabilities
18,677,340 GBP2024-12-31
17,398,593 GBP2023-12-31
Total Assets Less Current Liabilities
21,236,581 GBP2024-12-31
19,212,829 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-277,125 GBP2023-12-31
Net Assets/Liabilities
20,526,810 GBP2024-12-31
18,805,415 GBP2023-12-31
Equity
Called up share capital
12,400,000 GBP2024-12-31
12,400,000 GBP2023-12-31
12,400,000 GBP2023-01-01
Retained earnings (accumulated losses)
8,126,810 GBP2024-12-31
6,405,415 GBP2023-12-31
4,515,963 GBP2023-01-01
Equity
20,526,810 GBP2024-12-31
18,805,415 GBP2023-12-31
16,915,963 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,721,395 GBP2024-01-01 ~ 2024-12-31
1,889,452 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,721,395 GBP2024-01-01 ~ 2024-12-31
1,889,452 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,721,395 GBP2024-01-01 ~ 2024-12-31
1,889,452 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,769,366 GBP2024-01-01 ~ 2024-12-31
5,144,183 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
575,627 GBP2024-01-01 ~ 2024-12-31
551,966 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,499,404 GBP2024-01-01 ~ 2024-12-31
5,841,850 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
27,726 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
93,427 GBP2024-01-01 ~ 2024-12-31
-60,251 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
602,690 GBP2024-01-01 ~ 2024-12-31
611,597 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,420,739 GBP2023-12-31
Office equipment
783,647 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,140,600 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
184,612 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
2,559,241 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
145,127 GBP2023-12-31
Office equipment
256,228 GBP2023-12-31
Finished Goods/Goods for Resale
10,360,760 GBP2024-12-31
10,683,659 GBP2023-12-31
Other Debtors
Non-current
930,252 GBP2024-12-31
930,252 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,571,114 GBP2024-12-31
4,987,348 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,635,519 GBP2024-12-31
2,751,153 GBP2023-12-31
Other Debtors
Current
288,047 GBP2024-12-31
62,963 GBP2023-12-31
Prepayments/Accrued Income
Current
2,934,367 GBP2024-12-31
3,400,465 GBP2023-12-31
Debtors
Current
15,359,299 GBP2024-12-31
12,132,181 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,439,284 GBP2024-12-31
1,330,883 GBP2023-12-31
Amounts owed to group undertakings
Current
8,039,626 GBP2024-12-31
10,543,239 GBP2023-12-31
Corporation Tax Payable
Current
366,745 GBP2023-12-31
Taxation/Social Security Payable
Current
2,425,675 GBP2024-12-31
2,593,428 GBP2023-12-31
Other Creditors
Current
148,622 GBP2024-12-31
391,348 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,294,680 GBP2024-12-31
1,907,304 GBP2023-12-31
Creditors
Current
14,347,887 GBP2024-12-31
17,132,947 GBP2023-12-31
Net Deferred Tax Liability/Asset
-223,716 GBP2024-12-31
-130,289 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-93,427 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-223,716 GBP2024-12-31
-130,289 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,400,000 shares2024-12-31
12,400,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,752,476 GBP2024-12-31
4,241,725 GBP2023-12-31
Between one and five year
32,342,356 GBP2024-12-31
10,441,194 GBP2023-12-31
More than five year
28,614,947 GBP2024-12-31
7,273,080 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
70,709,779 GBP2024-12-31
21,955,999 GBP2023-12-31