Cost of Sales
-24,830,524 GBP2024-01-01 ~ 2024-12-31
-17,931,331 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-784,282 GBP2024-01-01 ~ 2024-12-31
-1,011,440 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,872,355 GBP2024-01-01 ~ 2024-12-31
-2,229,420 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
533,640 GBP2024-01-01 ~ 2024-12-31
702,979 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
375,292 GBP2024-01-01 ~ 2024-12-31
512,371 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
179,123 GBP2024-12-31
231,549 GBP2023-12-31
Property, Plant & Equipment
373,678 GBP2024-12-31
259,956 GBP2023-12-31
Fixed Assets - Investments
60,295 GBP2024-12-31
60,295 GBP2023-12-31
Fixed Assets
613,096 GBP2024-12-31
551,800 GBP2023-12-31
Debtors
4,743,663 GBP2024-12-31
4,255,329 GBP2023-12-31
Cash at bank and in hand
107,978 GBP2024-12-31
86,553 GBP2023-12-31
Current Assets
7,311,044 GBP2024-12-31
7,667,714 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,326,917 GBP2024-12-31
-3,897,560 GBP2023-12-31
Net Current Assets/Liabilities
3,984,127 GBP2024-12-31
3,770,154 GBP2023-12-31
Total Assets Less Current Liabilities
4,597,223 GBP2024-12-31
4,321,954 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-60,295 GBP2024-12-31
-60,295 GBP2023-12-31
Net Assets/Liabilities
4,455,947 GBP2024-12-31
4,200,655 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Capital redemption reserve
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Retained earnings (accumulated losses)
4,355,947 GBP2024-12-31
4,100,655 GBP2023-12-31
3,717,284 GBP2022-12-31
Equity
4,455,947 GBP2024-12-31
4,200,655 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
375,292 GBP2024-01-01 ~ 2024-12-31
512,371 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-129,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-120,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
24,850 GBP2024-01-01 ~ 2024-12-31
20,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
322024-01-01 ~ 2024-12-31
322023-01-01 ~ 2023-12-31
Wages/Salaries
1,898,894 GBP2024-01-01 ~ 2024-12-31
1,604,742 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
170,886 GBP2024-01-01 ~ 2024-12-31
20,985 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,282,376 GBP2024-01-01 ~ 2024-12-31
1,809,916 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
191,903 GBP2024-01-01 ~ 2024-12-31
199,441 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,977 GBP2024-01-01 ~ 2024-12-31
12,393 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,048,522 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
869,399 GBP2024-12-31
816,973 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
52,426 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
194,463 GBP2024-12-31
174,123 GBP2023-12-31
Plant and equipment
660,193 GBP2024-12-31
509,469 GBP2023-12-31
Motor vehicles
289,044 GBP2024-12-31
232,456 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,143,700 GBP2024-12-31
916,048 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,339 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-23,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-28,339 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
130,370 GBP2024-12-31
111,584 GBP2023-12-31
Plant and equipment
493,969 GBP2024-12-31
426,560 GBP2023-12-31
Motor vehicles
145,683 GBP2024-12-31
117,948 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
770,022 GBP2024-12-31
656,092 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
18,786 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
72,748 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
50,380 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
141,914 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,339 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-22,645 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-27,984 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
64,093 GBP2024-12-31
62,539 GBP2023-12-31
Plant and equipment
166,224 GBP2024-12-31
82,909 GBP2023-12-31
Motor vehicles
143,361 GBP2024-12-31
114,508 GBP2023-12-31
Finished Goods/Goods for Resale
2,459,403 GBP2024-12-31
3,325,832 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,409,947 GBP2024-12-31
3,937,970 GBP2023-12-31
Other Debtors
Current
142,746 GBP2024-12-31
227,498 GBP2023-12-31
Prepayments/Accrued Income
Current
190,970 GBP2024-12-31
89,861 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,743,663 GBP2024-12-31
4,255,329 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
131,609 GBP2024-12-31
612,042 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,196,561 GBP2024-12-31
2,516,368 GBP2023-12-31
Corporation Tax Payable
Current
138,371 GBP2024-12-31
178,215 GBP2023-12-31
Other Taxation & Social Security Payable
Current
574,454 GBP2024-12-31
248,230 GBP2023-12-31
Other Creditors
Current
19,235 GBP2024-12-31
808 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
266,687 GBP2024-12-31
341,897 GBP2023-12-31
Creditors
Current
3,326,917 GBP2024-12-31
3,897,560 GBP2023-12-31
Amounts owed to group undertakings
Non-current
60,295 GBP2024-12-31
60,295 GBP2023-12-31
Bank Overdrafts
131,609 GBP2024-12-31
612,042 GBP2023-12-31
Total Borrowings
Current
131,609 GBP2024-12-31
612,042 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
50,000 shares2024-12-31
50,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
81,990 GBP2024-12-31
80,528 GBP2023-12-31
Between two and five year
235,852 GBP2024-12-31
293,044 GBP2023-12-31
More than five year
335,932 GBP2024-12-31
336,792 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
653,774 GBP2024-12-31
710,364 GBP2023-12-31