Distribution Costs
-1,649,222 GBP2024-01-01 ~ 2024-12-31
-959,878 GBP2023-04-02 ~ 2023-12-31
Administrative Expenses
-5,331,438 GBP2024-01-01 ~ 2024-12-31
-2,276,817 GBP2023-04-02 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,473 GBP2024-01-01 ~ 2024-12-31
34,770 GBP2023-04-02 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
7,834,844 GBP2024-01-01 ~ 2024-12-31
5,177,338 GBP2023-04-02 ~ 2023-12-31
Profit/Loss
6,560,585 GBP2024-01-01 ~ 2024-12-31
3,883,174 GBP2023-04-02 ~ 2023-12-31
Intangible Assets
Goodwill
330,000 GBP2024-12-31
370,000 GBP2023-12-31
Property, Plant & Equipment
1,125,263 GBP2024-12-31
1,295,037 GBP2023-12-31
Fixed Assets
1,455,263 GBP2024-12-31
1,665,037 GBP2023-12-31
Debtors
16,614,016 GBP2024-12-31
11,198,729 GBP2023-12-31
Cash at bank and in hand
1,332,169 GBP2024-12-31
4,244,824 GBP2023-12-31
Current Assets
19,212,443 GBP2024-12-31
15,993,083 GBP2023-12-31
Net Current Assets/Liabilities
10,269,760 GBP2024-12-31
8,455,959 GBP2023-12-31
Total Assets Less Current Liabilities
11,725,023 GBP2024-12-31
10,120,996 GBP2023-12-31
Net Assets/Liabilities
11,419,868 GBP2024-12-31
9,825,604 GBP2023-12-31
Equity
Called up share capital
40,131 GBP2024-12-31
40,131 GBP2023-12-31
40,131 GBP2023-04-01
Retained earnings (accumulated losses)
11,379,737 GBP2024-12-31
9,785,473 GBP2023-12-31
7,552,271 GBP2023-04-01
Equity
11,419,868 GBP2024-12-31
9,825,604 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
6,560,585 GBP2024-01-01 ~ 2024-12-31
3,883,174 GBP2023-04-02 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,649,972 GBP2023-04-02 ~ 2023-12-31
Dividends Paid
-4,966,321 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
30,000 GBP2024-01-01 ~ 2024-12-31
22,500 GBP2023-04-02 ~ 2023-12-31
Average Number of Employees
1382024-01-01 ~ 2024-12-31
1072023-04-02 ~ 2023-12-31
Wages/Salaries
3,959,026 GBP2024-01-01 ~ 2024-12-31
2,081,331 GBP2023-04-02 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,796 GBP2024-01-01 ~ 2024-12-31
46,695 GBP2023-04-02 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,430,039 GBP2024-01-01 ~ 2024-12-31
2,623,819 GBP2023-04-02 ~ 2023-12-31
Director Remuneration
278,706 GBP2024-01-01 ~ 2024-12-31
135,692 GBP2023-04-02 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-47,791 GBP2024-01-01 ~ 2024-12-31
14,041 GBP2023-04-02 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
400,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
70,000 GBP2024-12-31
30,000 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
40,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,027,508 GBP2024-12-31
1,027,508 GBP2023-12-31
Plant and equipment
3,407,722 GBP2024-12-31
3,124,065 GBP2023-12-31
Furniture and fittings
392,661 GBP2024-12-31
320,611 GBP2023-12-31
Motor vehicles
35,980 GBP2024-12-31
35,980 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,863,871 GBP2024-12-31
4,508,164 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
974,201 GBP2024-12-31
947,548 GBP2023-12-31
Plant and equipment
2,430,538 GBP2024-12-31
2,041,552 GBP2023-12-31
Furniture and fittings
301,522 GBP2024-12-31
200,675 GBP2023-12-31
Motor vehicles
32,347 GBP2024-12-31
23,352 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,738,608 GBP2024-12-31
3,213,127 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
26,653 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
388,986 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
100,847 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
8,995 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
525,481 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
53,307 GBP2024-12-31
79,960 GBP2023-12-31
Plant and equipment
977,184 GBP2024-12-31
1,082,513 GBP2023-12-31
Furniture and fittings
91,139 GBP2024-12-31
119,936 GBP2023-12-31
Motor vehicles
3,633 GBP2024-12-31
12,628 GBP2023-12-31
Finished Goods/Goods for Resale
1,266,258 GBP2024-12-31
549,530 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
10,815,686 GBP2024-12-31
7,819,832 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,603,763 GBP2024-12-31
3,140,650 GBP2023-12-31
Other Debtors
Current
74,932 GBP2024-12-31
75,442 GBP2023-12-31
Prepayments/Accrued Income
Current
119,635 GBP2024-12-31
162,805 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
38,757 GBP2024-12-31
174,317 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,679,791 GBP2024-12-31
3,467,231 GBP2023-12-31
Amounts owed to group undertakings
Current
1,449,002 GBP2024-12-31
1,351,453 GBP2023-12-31
Corporation Tax Payable
Current
795,828 GBP2024-12-31
2,047,539 GBP2023-12-31
Other Taxation & Social Security Payable
Current
120,169 GBP2024-12-31
84,286 GBP2023-12-31
Other Creditors
Current
424,165 GBP2024-12-31
61,356 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
434,971 GBP2024-12-31
350,942 GBP2023-12-31
Creditors
Current
8,942,683 GBP2024-12-31
7,537,124 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
34,617 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
38,757 GBP2024-12-31
174,317 GBP2023-12-31
Minimum gross finance lease payments owing
38,757 GBP2024-12-31
208,934 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,131 shares2024-12-31
40,131 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
113,484 GBP2024-12-31
Between two and five year
113,484 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
226,968 GBP2024-12-31