Average Number of Employees
1052024-01-01 ~ 2024-12-31
1162023-01-01 ~ 2023-12-31
Turnover/Revenue
30,268,508 GBP2024-01-01 ~ 2024-12-31
32,603,675 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-17,097,634 GBP2024-01-01 ~ 2024-12-31
-19,759,747 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
13,170,874 GBP2024-01-01 ~ 2024-12-31
12,843,928 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-4,612,782 GBP2024-01-01 ~ 2024-12-31
-4,025,605 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,643,715 GBP2024-01-01 ~ 2024-12-31
-3,979,892 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,948,022 GBP2024-01-01 ~ 2024-12-31
4,851,229 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
111,900 GBP2024-01-01 ~ 2024-12-31
129,029 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,059,922 GBP2024-01-01 ~ 2024-12-31
4,980,258 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,943,114 GBP2024-01-01 ~ 2024-12-31
3,875,652 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
525,179 GBP2024-12-31
407,835 GBP2023-12-31
Fixed Assets
525,179 GBP2024-12-31
407,835 GBP2023-12-31
Total Inventories
7,187,602 GBP2024-12-31
6,278,925 GBP2023-12-31
Debtors
Current
10,934,095 GBP2024-12-31
10,225,908 GBP2023-12-31
Cash at bank and in hand
8,157 GBP2024-12-31
41,166 GBP2023-12-31
Current Assets
18,129,854 GBP2024-12-31
16,545,999 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,000,810 GBP2024-12-31
-2,367,725 GBP2023-12-31
Net Current Assets/Liabilities
15,129,044 GBP2024-12-31
14,178,274 GBP2023-12-31
Total Assets Less Current Liabilities
15,654,223 GBP2024-12-31
14,586,109 GBP2023-12-31
Net Assets/Liabilities
15,570,070 GBP2024-12-31
14,501,956 GBP2023-12-31
Equity
Called up share capital
11,306 GBP2024-12-31
11,306 GBP2023-12-31
11,306 GBP2023-01-01
Capital redemption reserve
3,794 GBP2024-12-31
3,794 GBP2023-12-31
3,794 GBP2023-01-01
Retained earnings (accumulated losses)
15,554,970 GBP2024-12-31
14,486,856 GBP2023-12-31
14,361,204 GBP2023-01-01
Equity
15,570,070 GBP2024-12-31
14,501,956 GBP2023-12-31
14,376,304 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,943,114 GBP2024-01-01 ~ 2024-12-31
3,875,652 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,943,114 GBP2024-01-01 ~ 2024-12-31
3,875,652 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,943,114 GBP2024-01-01 ~ 2024-12-31
3,875,652 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,875,000 GBP2024-01-01 ~ 2024-12-31
-3,750,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,875,000 GBP2024-01-01 ~ 2024-12-31
-3,750,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,875,000 GBP2024-01-01 ~ 2024-12-31
-3,750,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,875,000 GBP2024-01-01 ~ 2024-12-31
-3,750,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
251,478 GBP2024-01-01 ~ 2024-12-31
272,989 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
8,157 GBP2024-12-31
41,166 GBP2023-12-31
3,877,551 GBP2023-01-01
Audit Fees/Expenses
25,211 GBP2024-01-01 ~ 2024-12-31
52,650 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,660,882 GBP2024-01-01 ~ 2024-12-31
3,677,122 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
320,311 GBP2024-01-01 ~ 2024-12-31
334,127 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,052,265 GBP2024-01-01 ~ 2024-12-31
4,079,227 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
250,825 GBP2024-01-01 ~ 2024-12-31
304,304 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,014,981 GBP2024-01-01 ~ 2024-12-31
1,245,065 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,188,718 GBP2024-12-31
2,187,935 GBP2023-12-31
Motor vehicles
87,100 GBP2024-12-31
81,145 GBP2023-12-31
Furniture and fittings
465,200 GBP2024-12-31
103,116 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,741,018 GBP2024-12-31
2,372,196 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,789,940 GBP2023-12-31
Motor vehicles
77,703 GBP2023-12-31
Furniture and fittings
96,718 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,964,361 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
90,714 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
2,217 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
158,547 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
251,478 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,880,654 GBP2024-12-31
Motor vehicles
79,920 GBP2024-12-31
Furniture and fittings
255,265 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,215,839 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
308,064 GBP2024-12-31
397,995 GBP2023-12-31
Motor vehicles
7,180 GBP2024-12-31
3,442 GBP2023-12-31
Furniture and fittings
209,935 GBP2024-12-31
6,398 GBP2023-12-31
Finished Goods/Goods for Resale
7,187,602 GBP2024-12-31
6,278,925 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,447,545 GBP2024-12-31
3,265,611 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,777,772 GBP2024-12-31
4,349,256 GBP2023-12-31
Other Debtors
Current
548,958 GBP2024-12-31
281,307 GBP2023-12-31
Prepayments/Accrued Income
Current
960,899 GBP2024-12-31
1,014,006 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
198,921 GBP2024-12-31
1,315,728 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,288,642 GBP2024-12-31
660,368 GBP2023-12-31
Taxation/Social Security Payable
Current
969,597 GBP2024-12-31
970,612 GBP2023-12-31
Other Creditors
Current
69,216 GBP2024-12-31
80,684 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
673,355 GBP2024-12-31
656,061 GBP2023-12-31
Creditors
Current
3,000,810 GBP2024-12-31
2,367,725 GBP2023-12-31
Net Deferred Tax Liability/Asset
-84,153 GBP2024-12-31
-84,153 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-87,164 GBP2024-12-31
-87,164 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,306 shares2024-12-31
11,306 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
706,000 GBP2024-12-31
423,500 GBP2023-12-31
Between one and five year
390,360 GBP2024-12-31
231,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,096,360 GBP2024-12-31
654,500 GBP2023-12-31