Distribution Costs
-158,210 GBP2024-01-01 ~ 2024-12-31
-162,419 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,414,792 GBP2024-01-01 ~ 2024-12-31
-5,797,152 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
53,829 GBP2024-01-01 ~ 2024-12-31
24,839 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,056,486 GBP2024-01-01 ~ 2024-12-31
1,657,110 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,540,564 GBP2024-01-01 ~ 2024-12-31
1,307,048 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
11,536 GBP2024-12-31
10,555 GBP2023-12-31
Property, Plant & Equipment
574,346 GBP2024-12-31
320,185 GBP2023-12-31
Fixed Assets
585,882 GBP2024-12-31
330,740 GBP2023-12-31
Debtors
3,201,001 GBP2024-12-31
2,334,932 GBP2023-12-31
Cash at bank and in hand
2,443,435 GBP2024-12-31
2,895,580 GBP2023-12-31
Current Assets
8,726,428 GBP2024-12-31
8,975,192 GBP2023-12-31
Net Current Assets/Liabilities
6,920,272 GBP2024-12-31
7,532,396 GBP2023-12-31
Total Assets Less Current Liabilities
7,506,154 GBP2024-12-31
7,863,136 GBP2023-12-31
Net Assets/Liabilities
7,429,818 GBP2024-12-31
7,839,254 GBP2023-12-31
Equity
Called up share capital
720 GBP2024-12-31
720 GBP2023-12-31
720 GBP2022-12-31
Share premium
347,507 GBP2024-12-31
347,507 GBP2023-12-31
347,507 GBP2022-12-31
Capital redemption reserve
193 GBP2024-12-31
193 GBP2023-12-31
193 GBP2022-12-31
Retained earnings (accumulated losses)
7,081,398 GBP2024-12-31
7,490,834 GBP2023-12-31
7,683,786 GBP2022-12-31
Equity
7,429,818 GBP2024-12-31
7,839,254 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,540,564 GBP2024-01-01 ~ 2024-12-31
1,307,048 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,950,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
32,000 GBP2024-01-01 ~ 2024-12-31
58,300 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1122024-01-01 ~ 2024-12-31
1212023-01-01 ~ 2023-12-31
Wages/Salaries
4,857,702 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
213,975 GBP2024-01-01 ~ 2024-12-31
214,203 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,427,404 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
142,368 GBP2024-01-01 ~ 2024-12-31
180,066 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
52,454 GBP2024-01-01 ~ 2024-12-31
-5,861 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
300,000 GBP2024-12-31
300,000 GBP2023-12-31
Intangible Assets - Gross Cost
336,625 GBP2024-12-31
327,375 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
300,000 GBP2024-12-31
300,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
325,089 GBP2024-12-31
316,820 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
8,269 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
11,536 GBP2024-12-31
10,555 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,389,239 GBP2024-12-31
1,253,690 GBP2023-12-31
Furniture and fittings
201,573 GBP2024-12-31
185,532 GBP2023-12-31
Computers
255,699 GBP2024-12-31
199,022 GBP2023-12-31
Motor vehicles
10,235 GBP2024-12-31
10,235 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,270,738 GBP2024-12-31
1,897,965 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
62,132 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,124,482 GBP2024-12-31
1,060,760 GBP2023-12-31
Furniture and fittings
151,226 GBP2024-12-31
138,299 GBP2023-12-31
Computers
184,271 GBP2024-12-31
163,408 GBP2023-12-31
Motor vehicles
10,235 GBP2024-12-31
10,235 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,696,392 GBP2024-12-31
1,577,780 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
63,722 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
12,927 GBP2024-01-01 ~ 2024-12-31
Computers
20,863 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
118,612 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
38,582 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
23,550 GBP2024-12-31
8,003 GBP2023-12-31
Plant and equipment
264,757 GBP2024-12-31
192,930 GBP2023-12-31
Furniture and fittings
50,347 GBP2024-12-31
47,233 GBP2023-12-31
Computers
71,428 GBP2024-12-31
35,614 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
9,155 GBP2024-12-31
403,647 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,740,258 GBP2024-12-31
1,378,747 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
1,035,544 GBP2024-12-31
743,116 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
176,864 GBP2024-12-31
38,332 GBP2023-12-31
Other Debtors
Current
59,576 GBP2024-12-31
23,839 GBP2023-12-31
Prepayments/Accrued Income
Current
188,759 GBP2024-12-31
150,898 GBP2023-12-31
Trade Creditors/Trade Payables
Current
744,027 GBP2024-12-31
655,318 GBP2023-12-31
Amounts owed to group undertakings
Current
9,998 GBP2024-12-31
30,049 GBP2023-12-31
Other Taxation & Social Security Payable
Current
240,006 GBP2024-12-31
177,147 GBP2023-12-31
Other Creditors
Current
172,881 GBP2024-12-31
78,126 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
639,244 GBP2024-12-31
502,156 GBP2023-12-31
Creditors
Current
1,806,156 GBP2024-12-31
1,442,796 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
720 shares2024-12-31
720 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
364,533 GBP2024-12-31
Between two and five year
756,207 GBP2024-12-31
More than five year
46,301 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,167,041 GBP2024-12-31