Distribution Costs
-1,293,420 GBP2024-01-01 ~ 2024-12-31
-1,177,035 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,633,144 GBP2024-01-01 ~ 2024-12-31
-3,665,451 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
33,907 GBP2024-01-01 ~ 2024-12-31
32,116 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,642,457 GBP2024-01-01 ~ 2024-12-31
2,758,247 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,989,839 GBP2024-01-01 ~ 2024-12-31
2,130,094 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
651,548 GBP2024-12-31
877,371 GBP2023-12-31
Debtors
7,691,405 GBP2024-12-31
6,851,151 GBP2023-12-31
Cash at bank and in hand
1,122,653 GBP2024-12-31
1,737,335 GBP2023-12-31
Current Assets
12,419,589 GBP2024-12-31
12,665,328 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,112,203 GBP2023-12-31
Net Current Assets/Liabilities
5,597,986 GBP2024-12-31
5,553,125 GBP2023-12-31
Total Assets Less Current Liabilities
6,249,534 GBP2024-12-31
6,430,496 GBP2023-12-31
Net Assets/Liabilities
6,241,611 GBP2024-12-31
6,381,866 GBP2023-12-31
Equity
Called up share capital
225,800 GBP2024-12-31
225,800 GBP2023-12-31
225,800 GBP2022-12-31
Share premium
74,586 GBP2024-12-31
74,586 GBP2023-12-31
74,586 GBP2022-12-31
Retained earnings (accumulated losses)
5,941,225 GBP2024-12-31
6,081,480 GBP2023-12-31
6,451,386 GBP2022-12-31
Equity
6,241,611 GBP2024-12-31
6,381,866 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,989,839 GBP2024-01-01 ~ 2024-12-31
2,130,094 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,130,094 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
22,000 GBP2024-01-01 ~ 2024-12-31
20,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
362024-01-01 ~ 2024-12-31
362023-01-01 ~ 2023-12-31
Wages/Salaries
1,848,404 GBP2024-01-01 ~ 2024-12-31
1,879,926 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,584 GBP2024-01-01 ~ 2024-12-31
66,936 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,128,882 GBP2024-01-01 ~ 2024-12-31
2,162,197 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
333,061 GBP2024-01-01 ~ 2024-12-31
326,021 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-40,707 GBP2024-01-01 ~ 2024-12-31
-46,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,740,362 GBP2023-12-31
Plant and equipment
1,408,928 GBP2023-12-31
Furniture and fittings
79,887 GBP2023-12-31
Computers
593,523 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,822,700 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,172,753 GBP2024-12-31
1,072,945 GBP2023-12-31
Plant and equipment
1,340,473 GBP2024-12-31
1,281,663 GBP2023-12-31
Furniture and fittings
79,713 GBP2024-12-31
79,450 GBP2023-12-31
Computers
578,213 GBP2024-12-31
511,271 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,171,152 GBP2024-12-31
2,945,329 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
99,808 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
58,810 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
263 GBP2024-01-01 ~ 2024-12-31
Computers
66,942 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
225,823 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
567,609 GBP2024-12-31
667,417 GBP2023-12-31
Plant and equipment
68,455 GBP2024-12-31
127,265 GBP2023-12-31
Furniture and fittings
174 GBP2024-12-31
437 GBP2023-12-31
Computers
15,310 GBP2024-12-31
82,252 GBP2023-12-31
Finished Goods/Goods for Resale
3,138,593 GBP2024-12-31
2,863,901 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
7,568,009 GBP2024-12-31
6,663,025 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2024-12-31
2,296 GBP2023-12-31
Other Debtors
Current
28,313 GBP2024-12-31
37,113 GBP2023-12-31
Prepayments/Accrued Income
Current
95,083 GBP2024-12-31
148,717 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
7,691,405 GBP2024-12-31
Current, Amounts falling due within one year
6,851,151 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,608,728 GBP2024-12-31
5,160,978 GBP2023-12-31
Amounts owed to group undertakings
Current
306,133 GBP2024-12-31
498,560 GBP2023-12-31
Corporation Tax Payable
Current
490,620 GBP2024-12-31
108,769 GBP2023-12-31
Other Taxation & Social Security Payable
Current
515,514 GBP2024-12-31
555,588 GBP2023-12-31
Other Creditors
Current
0 GBP2024-12-31
12,826 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
900,608 GBP2024-12-31
775,482 GBP2023-12-31
Creditors
Current
6,821,603 GBP2024-12-31
7,112,203 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
225,800 shares2024-12-31
225,800 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
309,942 GBP2024-12-31
Between two and five year
851,451 GBP2024-12-31
More than five year
0 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,161,393 GBP2024-12-31