Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
15,625,978 GBP2024-01-01 ~ 2024-12-31
15,628,268 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,170,924 GBP2024-01-01 ~ 2024-12-31
11,235,716 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,455,054 GBP2024-01-01 ~ 2024-12-31
4,392,552 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,349,938 GBP2024-01-01 ~ 2024-12-31
1,491,427 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,354,198 GBP2024-01-01 ~ 2024-12-31
2,537,928 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
758,279 GBP2024-01-01 ~ 2024-12-31
370,429 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
128,175 GBP2024-01-01 ~ 2024-12-31
70,289 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
37,239 GBP2024-01-01 ~ 2024-12-31
18,671 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
849,215 GBP2024-01-01 ~ 2024-12-31
5,071,310 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
187,519 GBP2024-01-01 ~ 2024-12-31
-8,406 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
661,696 GBP2024-01-01 ~ 2024-12-31
5,079,716 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
661,696 GBP2024-01-01 ~ 2024-12-31
5,079,716 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
58,923 GBP2024-12-31
77,225 GBP2023-12-31
Property, Plant & Equipment
3,575,866 GBP2024-12-31
217,927 GBP2023-12-31
Fixed Assets - Investments
144,721 GBP2024-12-31
144,721 GBP2023-12-31
Fixed Assets
3,779,510 GBP2024-12-31
439,873 GBP2023-12-31
Total Inventories
3,576,968 GBP2024-12-31
5,275,599 GBP2023-12-31
Debtors
6,428,358 GBP2024-12-31
6,250,238 GBP2023-12-31
Cash at bank and in hand
4,566,333 GBP2024-12-31
6,786,292 GBP2023-12-31
Current Assets
14,571,659 GBP2024-12-31
18,312,129 GBP2023-12-31
Creditors
Current
2,643,694 GBP2024-12-31
3,706,223 GBP2023-12-31
Net Current Assets/Liabilities
11,927,965 GBP2024-12-31
14,605,906 GBP2023-12-31
Total Assets Less Current Liabilities
15,707,475 GBP2024-12-31
15,045,779 GBP2023-12-31
Equity
Called up share capital
9,889 GBP2024-12-31
9,889 GBP2023-12-31
9,889 GBP2022-12-31
Share premium
3,999 GBP2024-12-31
3,999 GBP2023-12-31
3,999 GBP2022-12-31
Capital redemption reserve
111 GBP2024-12-31
111 GBP2023-12-31
111 GBP2022-12-31
Retained earnings (accumulated losses)
15,693,476 GBP2024-12-31
15,031,780 GBP2023-12-31
10,352,064 GBP2022-12-31
Equity
15,707,475 GBP2024-12-31
15,045,779 GBP2023-12-31
10,366,063 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-400,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
661,696 GBP2024-01-01 ~ 2024-12-31
5,079,716 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,931,890 GBP2024-01-01 ~ 2024-12-31
3,054,904 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
310,963 GBP2024-01-01 ~ 2024-12-31
309,212 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
468,920 GBP2024-01-01 ~ 2024-12-31
110,980 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,711,773 GBP2024-01-01 ~ 2024-12-31
3,475,096 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
822024-01-01 ~ 2024-12-31
822023-01-01 ~ 2023-12-31
Director Remuneration
29,206 GBP2024-01-01 ~ 2024-12-31
31,328 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
126,238 GBP2024-01-01 ~ 2024-12-31
77,694 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
37,750 GBP2024-01-01 ~ 2024-12-31
35,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
154,575 GBP2024-01-01 ~ 2024-12-31
35,122 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
212,304 GBP2024-01-01 ~ 2024-12-31
1,192,772 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
256,250 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
42,950 GBP2023-12-31
Computer software
859,205 GBP2023-12-31
Intangible Assets - Gross Cost
1,158,405 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
256,250 GBP2024-12-31
256,250 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
42,950 GBP2024-12-31
42,950 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,099,482 GBP2024-12-31
1,081,180 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
18,302 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
390,733 GBP2024-12-31
390,425 GBP2023-12-31
Furniture and fittings
624,237 GBP2024-12-31
624,237 GBP2023-12-31
Land and buildings
3,356,839 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
369,474 GBP2024-12-31
362,251 GBP2023-12-31
Furniture and fittings
607,546 GBP2024-12-31
601,903 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
37,298 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
7,223 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
5,643 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
37,298 GBP2024-12-31
Property, Plant & Equipment
Land and buildings
3,319,541 GBP2024-12-31
Plant and equipment
21,259 GBP2024-12-31
28,174 GBP2023-12-31
Furniture and fittings
16,691 GBP2024-12-31
22,334 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
151,097 GBP2024-12-31
108,294 GBP2023-12-31
Computers
1,114,670 GBP2024-12-31
1,093,732 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,637,576 GBP2024-12-31
2,216,688 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-80,695 GBP2024-01-01 ~ 2024-12-31
Computers
-258 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-80,953 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
38,282 GBP2024-12-31
74,746 GBP2023-12-31
Computers
1,009,110 GBP2024-12-31
959,861 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,061,710 GBP2024-12-31
1,998,761 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
26,567 GBP2024-01-01 ~ 2024-12-31
Computers
49,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
126,238 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-63,031 GBP2024-01-01 ~ 2024-12-31
Computers
-258 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-63,289 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
112,815 GBP2024-12-31
33,548 GBP2023-12-31
Computers
105,560 GBP2024-12-31
133,871 GBP2023-12-31
Finished Goods
3,576,968 GBP2024-12-31
5,275,599 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,128,597 GBP2024-12-31
2,782,487 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,844,361 GBP2024-12-31
2,948,668 GBP2023-12-31
Other Debtors
Current
195,150 GBP2024-12-31
289,591 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
87,641 GBP2024-12-31
Prepayments
Current
172,609 GBP2024-12-31
158,671 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,428,358 GBP2024-12-31
6,250,238 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,639,788 GBP2024-12-31
2,613,183 GBP2023-12-31
Amounts owed to group undertakings
Current
146,206 GBP2024-12-31
148,329 GBP2023-12-31
Corporation Tax Payable
Current
32,825 GBP2024-12-31
Other Taxation & Social Security Payable
Current
758,164 GBP2024-12-31
777,105 GBP2023-12-31
Other Creditors
Current
50,606 GBP2024-12-31
136,235 GBP2023-12-31
Accrued Liabilities
Current
16,105 GBP2024-12-31
15,595 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
63,055 GBP2024-12-31
206,391 GBP2023-12-31
Between one and five year
57,765 GBP2024-12-31
180,974 GBP2023-12-31
All periods
120,820 GBP2024-12-31
387,365 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
661,696 GBP2024-01-01 ~ 2024-12-31