Cost of Sales
-15,985,590 GBP2024-01-01 ~ 2024-12-31
-15,822,708 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,172,045 GBP2024-01-01 ~ 2024-12-31
-994,196 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,677,186 GBP2024-01-01 ~ 2024-12-31
-5,313,491 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
15,664 GBP2024-01-01 ~ 2024-12-31
12,089 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,218 GBP2024-01-01 ~ 2024-12-31
-727 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,918,578 GBP2024-01-01 ~ 2024-12-31
2,019,612 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,204,363 GBP2024-01-01 ~ 2024-12-31
1,508,876 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
113,822 GBP2024-12-31
76,841 GBP2023-12-31
Debtors
6,916,514 GBP2024-12-31
5,550,464 GBP2023-12-31
Cash at bank and in hand
1,623,504 GBP2024-12-31
832,424 GBP2023-12-31
Current Assets
10,148,329 GBP2024-12-31
7,896,548 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,252,220 GBP2024-12-31
-3,646,779 GBP2023-12-31
Net Current Assets/Liabilities
4,896,109 GBP2024-12-31
4,249,769 GBP2023-12-31
Total Assets Less Current Liabilities
5,009,931 GBP2024-12-31
4,326,610 GBP2023-12-31
Net Assets/Liabilities
4,591,384 GBP2024-12-31
3,887,021 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2022-12-31
Retained earnings (accumulated losses)
4,591,382 GBP2024-12-31
3,887,019 GBP2023-12-31
3,278,143 GBP2022-12-31
Equity
4,591,384 GBP2024-12-31
3,887,021 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,204,363 GBP2024-01-01 ~ 2024-12-31
1,508,876 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-900,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,500,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,000 GBP2024-01-01 ~ 2024-12-31
12,300 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
522024-01-01 ~ 2024-12-31
442023-01-01 ~ 2023-12-31
Wages/Salaries
2,703,116 GBP2024-01-01 ~ 2024-12-31
2,544,021 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
131,134 GBP2024-01-01 ~ 2024-12-31
101,335 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,234,502 GBP2024-01-01 ~ 2024-12-31
2,959,267 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
119,915 GBP2024-01-01 ~ 2024-12-31
148,979 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-17,662 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
262,993 GBP2023-12-31
Intangible Assets - Gross Cost
39,665 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
262,993 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
39,665 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
102,809 GBP2024-12-31
137,914 GBP2023-12-31
Furniture and fittings
274,457 GBP2024-12-31
285,837 GBP2023-12-31
Computers
105,576 GBP2024-12-31
78,422 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
742,215 GBP2024-12-31
761,546 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-87,065 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-11,380 GBP2024-01-01 ~ 2024-12-31
Computers
-1,675 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-100,120 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
42,894 GBP2024-12-31
106,622 GBP2023-12-31
Furniture and fittings
272,107 GBP2024-12-31
277,440 GBP2023-12-31
Computers
54,019 GBP2024-12-31
41,270 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
628,393 GBP2024-12-31
684,705 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
15,652 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
6,047 GBP2024-01-01 ~ 2024-12-31
Computers
13,499 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
35,198 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-79,380 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-11,380 GBP2024-01-01 ~ 2024-12-31
Computers
-750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-91,510 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
59,915 GBP2024-12-31
31,292 GBP2023-12-31
Furniture and fittings
2,350 GBP2024-12-31
8,397 GBP2023-12-31
Computers
51,557 GBP2024-12-31
37,152 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
Finished Goods/Goods for Resale
1,608,311 GBP2024-12-31
1,513,660 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,340,685 GBP2024-12-31
4,994,857 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,036,119 GBP2024-12-31
134,490 GBP2023-12-31
Other Debtors
Current
117,650 GBP2024-12-31
76,098 GBP2023-12-31
Prepayments/Accrued Income
Current
422,060 GBP2024-12-31
345,019 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
6,916,514 GBP2024-12-31
5,550,464 GBP2023-12-31
Trade Creditors/Trade Payables
Current
977,143 GBP2024-12-31
751,279 GBP2023-12-31
Amounts owed to group undertakings
Current
1,803,816 GBP2024-12-31
1,478,551 GBP2023-12-31
Corporation Tax Payable
Current
275,038 GBP2024-12-31
65,943 GBP2023-12-31
Other Taxation & Social Security Payable
Current
745,113 GBP2024-12-31
660,910 GBP2023-12-31
Other Creditors
Current
643,067 GBP2024-12-31
27,551 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
808,043 GBP2024-12-31
662,545 GBP2023-12-31
Creditors
Current
5,252,220 GBP2024-12-31
3,646,779 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
2 shares2024-12-31
2 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
557,151 GBP2024-12-31
484,007 GBP2023-12-31
Between two and five year
1,223,205 GBP2024-12-31
1,984,518 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,780,356 GBP2024-12-31
2,468,525 GBP2023-12-31