Cost of Sales
-76,572,795 GBP2024-01-01 ~ 2024-12-31
-104,667,075 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-4,643,796 GBP2024-01-01 ~ 2024-12-31
-4,312,183 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-17,665,485 GBP2024-01-01 ~ 2024-12-31
-17,645,287 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
293,930 GBP2024-01-01 ~ 2024-12-31
151,245 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-2,745 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,643,955 GBP2024-01-01 ~ 2024-12-31
1,845,732 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,286,870 GBP2024-01-01 ~ 2024-12-31
1,347,689 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
1,423,723 GBP2024-12-31
1,334,333 GBP2023-12-31
Property, Plant & Equipment
288,759 GBP2024-12-31
532,198 GBP2023-12-31
Fixed Assets
1,712,482 GBP2024-12-31
1,866,531 GBP2023-12-31
Debtors
18,210,341 GBP2024-12-31
23,832,790 GBP2023-12-31
Cash at bank and in hand
5,924,433 GBP2024-12-31
10,257,211 GBP2023-12-31
Current Assets
25,043,051 GBP2024-12-31
35,097,489 GBP2023-12-31
Net Current Assets/Liabilities
7,944,954 GBP2024-12-31
19,504,035 GBP2023-12-31
Total Assets Less Current Liabilities
9,657,436 GBP2024-12-31
21,370,566 GBP2023-12-31
Net Assets/Liabilities
9,537,436 GBP2024-12-31
21,250,566 GBP2023-12-31
Equity
Called up share capital
585,000 GBP2024-12-31
585,000 GBP2023-12-31
585,000 GBP2022-12-31
Retained earnings (accumulated losses)
8,952,436 GBP2024-12-31
20,665,566 GBP2023-12-31
19,317,877 GBP2022-12-31
Equity
9,537,436 GBP2024-12-31
21,250,566 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,286,870 GBP2024-01-01 ~ 2024-12-31
1,347,689 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-15,000,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
30,325 GBP2024-01-01 ~ 2024-12-31
17,325 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
882024-01-01 ~ 2024-12-31
842023-01-01 ~ 2023-12-31
Wages/Salaries
6,503,159 GBP2024-01-01 ~ 2024-12-31
6,267,148 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
677,276 GBP2024-01-01 ~ 2024-12-31
660,915 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,754,581 GBP2024-01-01 ~ 2024-12-31
7,563,003 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
468,609 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
528,096 GBP2024-01-01 ~ 2024-12-31
498,043 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
2,613,040 GBP2024-12-31
1,982,513 GBP2023-12-31
Intangible Assets - Gross Cost
3,388,080 GBP2024-12-31
2,757,553 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,964,357 GBP2024-12-31
1,423,220 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
541,137 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
1,423,723 GBP2024-12-31
1,334,333 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
270,139 GBP2023-12-31
Furniture and fittings
1,301,016 GBP2024-12-31
1,256,966 GBP2023-12-31
Computers
418,058 GBP2024-12-31
370,102 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,989,213 GBP2024-12-31
1,897,207 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
94,596 GBP2023-12-31
Furniture and fittings
1,176,947 GBP2024-12-31
1,006,180 GBP2023-12-31
Computers
328,698 GBP2024-12-31
264,233 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,700,454 GBP2024-12-31
1,365,009 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
58,652 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
212,328 GBP2024-01-01 ~ 2024-12-31
Computers
64,465 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
335,445 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
124,069 GBP2024-12-31
250,786 GBP2023-12-31
Computers
89,360 GBP2024-12-31
105,869 GBP2023-12-31
Finished Goods/Goods for Resale
908,277 GBP2024-12-31
1,007,488 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
11,627,874 GBP2024-12-31
14,311,956 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
900,000 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,219,933 GBP2024-12-31
2,720,353 GBP2023-12-31
Other Debtors
Current
661,188 GBP2024-12-31
443,601 GBP2023-12-31
Prepayments/Accrued Income
Current
579,349 GBP2024-12-31
611,190 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
15,088,344 GBP2024-12-31
Current, Amounts falling due within one year
19,381,860 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,303,989 GBP2024-12-31
8,259,664 GBP2023-12-31
Amounts owed to group undertakings
Current
0 GBP2024-12-31
144,679 GBP2023-12-31
Corporation Tax Payable
Current
641,988 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
476,802 GBP2024-12-31
369,468 GBP2023-12-31
Other Creditors
Current
107,109 GBP2024-12-31
273,370 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
9,008,662 GBP2024-12-31
6,253,825 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
585,000 shares2024-12-31
585,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
244,917 GBP2024-12-31
Between two and five year
639,562 GBP2024-12-31