Average Number of Employees
1382024-01-01 ~ 2024-12-31
1362023-01-01 ~ 2023-12-31
Turnover/Revenue
40,775,129 GBP2024-01-01 ~ 2024-12-31
41,681,607 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-27,886,341 GBP2024-01-01 ~ 2024-12-31
-29,689,321 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
12,888,788 GBP2024-01-01 ~ 2024-12-31
11,992,286 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-2,249,409 GBP2024-01-01 ~ 2024-12-31
-2,005,429 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,911,647 GBP2024-01-01 ~ 2024-12-31
-7,484,812 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,727,732 GBP2024-01-01 ~ 2024-12-31
2,502,045 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
79,842 GBP2024-01-01 ~ 2024-12-31
108,455 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-264,976 GBP2024-01-01 ~ 2024-12-31
-282,202 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,543,734 GBP2024-01-01 ~ 2024-12-31
2,328,298 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,176,489 GBP2024-01-01 ~ 2024-12-31
1,371,188 GBP2023-01-01 ~ 2023-12-31
Fixed Assets - Investments
1,341 GBP2024-12-31
1,341 GBP2023-12-31
Fixed Assets
7,888,304 GBP2024-12-31
8,914,024 GBP2023-12-31
Total Inventories
7,043,433 GBP2024-12-31
6,846,788 GBP2023-12-31
Debtors
Current
10,326,629 GBP2024-12-31
9,289,214 GBP2023-12-31
Cash at bank and in hand
68,501 GBP2024-12-31
43,835 GBP2023-12-31
Current Assets
17,438,563 GBP2024-12-31
16,179,837 GBP2023-12-31
Net Current Assets/Liabilities
9,743,352 GBP2024-12-31
8,794,252 GBP2023-12-31
Total Assets Less Current Liabilities
17,631,656 GBP2024-12-31
17,708,276 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-4,765,974 GBP2024-12-31
Net Assets/Liabilities
11,598,451 GBP2024-12-31
10,772,255 GBP2023-12-31
Equity
Called up share capital
1,007,254 GBP2024-12-31
1,007,254 GBP2023-12-31
1,007,254 GBP2023-01-01
Retained earnings (accumulated losses)
10,591,197 GBP2024-12-31
9,765,001 GBP2023-12-31
11,937,470 GBP2023-01-01
Equity
11,598,451 GBP2024-12-31
10,772,255 GBP2023-12-31
12,944,724 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,176,489 GBP2024-01-01 ~ 2024-12-31
1,371,188 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,371,188 GBP2024-01-01 ~ 2024-12-31
-3,556,654 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,371,188 GBP2024-01-01 ~ 2024-12-31
-3,556,654 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
36,900 GBP2024-01-01 ~ 2024-12-31
34,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
635,934 GBP2024-01-01 ~ 2024-12-31
547,150 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
77,114 GBP2024-12-31
77,114 GBP2023-12-31
Development expenditure
193,694 GBP2024-12-31
193,694 GBP2023-12-31
Intangible Assets - Gross Cost
270,808 GBP2024-12-31
270,808 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
69,499 GBP2024-12-31
66,839 GBP2023-12-31
Development expenditure
193,694 GBP2024-12-31
193,440 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
263,193 GBP2024-12-31
260,279 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
2,660 GBP2024-01-01 ~ 2024-12-31
Development expenditure
254 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
2,914 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Other
8,227,603 GBP2024-12-31
8,177,603 GBP2023-12-31
Plant and equipment
2,817,671 GBP2024-12-31
2,791,348 GBP2023-12-31
Motor vehicles
935,993 GBP2024-12-31
671,329 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-32,948 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-58,626 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,232,239 GBP2023-12-31
Motor vehicles
310,598 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
134,776 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
22,794 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
210,816 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-32,948 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-58,626 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
3,167,737 GBP2024-12-31
Plant and equipment
2,334,067 GBP2024-12-31
Motor vehicles
485,582 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
800,088 GBP2024-12-31
1,223,028 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
15,301,973 GBP2024-12-31
15,358,211 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-505,242 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-596,816 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
846,900 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,456,057 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
482,151 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
1,080,189 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-504,198 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-595,772 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
451,608 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,422,625 GBP2024-12-31
Finished Goods/Goods for Resale
7,786,346 GBP2024-12-31
7,793,107 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,876,466 GBP2024-12-31
6,344,863 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,454,890 GBP2024-12-31
2,116,330 GBP2023-12-31
Other Debtors
Current
389,052 GBP2024-12-31
217,232 GBP2023-12-31
Prepayments/Accrued Income
Current
606,221 GBP2024-12-31
610,789 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,129,710 GBP2024-12-31
3,112,434 GBP2023-12-31
Amounts owed to group undertakings
Current
1,123,217 GBP2024-12-31
830,346 GBP2023-12-31
Corporation Tax Payable
Current
218,545 GBP2024-12-31
222,408 GBP2023-12-31
Other Taxation & Social Security Payable
Current
201,818 GBP2024-12-31
445,980 GBP2023-12-31
Other Creditors
Current
59,503 GBP2024-12-31
75,239 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
495,048 GBP2024-12-31
515,891 GBP2023-12-31
Creditors
Current
6,303,284 GBP2024-12-31
6,150,986 GBP2023-12-31
Net Deferred Tax Liability/Asset
-347,226 GBP2024-12-31
-419,728 GBP2023-12-31
-235,933 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
72,502 GBP2024-01-01 ~ 2024-12-31
-183,795 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-349,257 GBP2024-12-31
-420,036 GBP2023-12-31
Deferred Tax Liabilities
-347,226 GBP2024-12-31
-419,728 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,007,254 shares2024-12-31
1,007,254 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31