Cost of Sales
-7,268,038 GBP2024-01-01 ~ 2024-12-31
-6,314,612 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,115,884 GBP2024-01-01 ~ 2024-12-31
-8,030,870 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,004 GBP2024-01-01 ~ 2024-12-31
5,345 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,186,074 GBP2024-01-01 ~ 2024-12-31
846,458 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
941,431 GBP2024-01-01 ~ 2024-12-31
652,279 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
260,602 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
814,272 GBP2024-12-31
864,562 GBP2023-12-31
Fixed Assets
1,074,874 GBP2024-12-31
864,562 GBP2023-12-31
Debtors
14,564,570 GBP2024-12-31
13,093,955 GBP2023-12-31
Cash at bank and in hand
1,920,123 GBP2024-12-31
1,150,794 GBP2023-12-31
Current Assets
19,281,021 GBP2024-12-31
16,569,157 GBP2023-12-31
Creditors
Amounts falling due within one year
-8,975,467 GBP2024-12-31
-6,316,492 GBP2023-12-31
Net Current Assets/Liabilities
10,305,554 GBP2024-12-31
10,252,665 GBP2023-12-31
Total Assets Less Current Liabilities
11,380,428 GBP2024-12-31
11,117,227 GBP2023-12-31
Creditors
Amounts falling due after one year
-1,658,151 GBP2024-12-31
-1,976,381 GBP2023-12-31
Net Assets/Liabilities
9,422,277 GBP2024-12-31
8,840,846 GBP2023-12-31
Equity
Called up share capital
20,002 GBP2024-12-31
20,002 GBP2023-12-31
20,002 GBP2022-12-31
Retained earnings (accumulated losses)
9,402,275 GBP2024-12-31
8,820,844 GBP2023-12-31
9,440,565 GBP2022-12-31
Equity
9,422,277 GBP2024-12-31
8,840,846 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
941,431 GBP2024-01-01 ~ 2024-12-31
652,279 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,272,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-360,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
46,100 GBP2024-01-01 ~ 2024-12-31
40,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1382024-01-01 ~ 2024-12-31
1372023-01-01 ~ 2023-12-31
Wages/Salaries
2,790,951 GBP2024-01-01 ~ 2024-12-31
2,458,619 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
55,255 GBP2024-01-01 ~ 2024-12-31
54,012 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,072,518 GBP2024-01-01 ~ 2024-12-31
2,712,004 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
200,000 GBP2024-01-01 ~ 2024-12-31
175,017 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,337 GBP2024-01-01 ~ 2024-12-31
32,149 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
264,086 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,900,254 GBP2024-12-31
1,800,881 GBP2023-12-31
Furniture and fittings
202,987 GBP2024-12-31
194,671 GBP2023-12-31
Computers
280,269 GBP2024-12-31
263,953 GBP2023-12-31
Motor vehicles
285,017 GBP2024-12-31
265,318 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,668,527 GBP2024-12-31
2,524,823 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,326,713 GBP2024-12-31
1,209,558 GBP2023-12-31
Furniture and fittings
135,185 GBP2024-12-31
107,033 GBP2023-12-31
Computers
258,257 GBP2024-12-31
257,770 GBP2023-12-31
Motor vehicles
134,100 GBP2024-12-31
85,900 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,854,255 GBP2024-12-31
1,660,261 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
117,155 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
28,152 GBP2024-01-01 ~ 2024-12-31
Computers
487 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
48,200 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
193,994 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
573,541 GBP2024-12-31
591,323 GBP2023-12-31
Furniture and fittings
67,802 GBP2024-12-31
87,638 GBP2023-12-31
Computers
22,012 GBP2024-12-31
6,183 GBP2023-12-31
Motor vehicles
150,917 GBP2024-12-31
179,418 GBP2023-12-31
Finished Goods/Goods for Resale
2,796,328 GBP2024-12-31
2,324,408 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,253,351 GBP2024-12-31
747,152 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
12,095,643 GBP2024-12-31
11,682,460 GBP2023-12-31
Other Debtors
Current
17,681 GBP2024-12-31
19,471 GBP2023-12-31
Prepayments/Accrued Income
Current
1,003,776 GBP2024-12-31
465,090 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,200,019 GBP2024-12-31
1,248,208 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
66,402 GBP2024-12-31
36,453 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,773,326 GBP2024-12-31
1,366,284 GBP2023-12-31
Corporation Tax Payable
Current
242,225 GBP2024-12-31
147,779 GBP2023-12-31
Other Taxation & Social Security Payable
Current
2,663,761 GBP2024-12-31
2,502,374 GBP2023-12-31
Other Creditors
Current
872,443 GBP2024-12-31
476,749 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,132,291 GBP2024-12-31
489,699 GBP2023-12-31
Creditors
Current
8,975,467 GBP2024-12-31
6,316,492 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,486,577 GBP2024-12-31
1,731,526 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
96,574 GBP2024-12-31
144,855 GBP2023-12-31
Creditors
Non-current
1,658,151 GBP2024-12-31
1,976,381 GBP2023-12-31
Bank Borrowings
2,686,596 GBP2024-12-31
2,979,734 GBP2023-12-31
Total Borrowings
Current
1,200,019 GBP2024-12-31
1,248,208 GBP2023-12-31
Non-current
1,486,577 GBP2024-12-31
1,731,526 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
94,825 GBP2024-12-31
36,453 GBP2023-12-31
Minimum gross finance lease payments owing
162,976 GBP2024-12-31
181,308 GBP2023-12-31
Amounts received in advance for goods or services to be provided in the future
100,000 GBP2024-12-31
148,946 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
20,002 shares2024-12-31
20,002 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
900,168 GBP2024-12-31
1,012,257 GBP2023-12-31
Between two and five year
834,546 GBP2024-12-31
1,587,544 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,734,714 GBP2024-12-31
2,599,801 GBP2023-12-31