(expand)Other Interest Receivable/Similar Income (Finance Income)
154,455 GBP2024-01-01 ~ 2024-12-31
72,299 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,672,428 GBP2024-01-01 ~ 2024-12-31
848,403 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,232,287 GBP2024-01-01 ~ 2024-12-31
656,173 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,296,272 GBP2024-01-01 ~ 2024-12-31
588,819 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
182,548 GBP2024-12-31
184,229 GBP2023-12-31
Property, Plant & Equipment
883,987 GBP2024-12-31
812,620 GBP2023-12-31
Fixed Assets - Investments
100,000 GBP2024-12-31
0 GBP2023-12-31
Fixed Assets
1,166,535 GBP2024-12-31
996,849 GBP2023-12-31
Debtors
10,311,523 GBP2024-12-31
9,543,278 GBP2023-12-31
Cash at bank and in hand
11,215 GBP2024-12-31
22,262 GBP2023-12-31
Current Assets
17,179,883 GBP2024-12-31
15,833,965 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,088,812 GBP2023-12-31
Net Current Assets/Liabilities
4,543,500 GBP2024-12-31
7,745,153 GBP2023-12-31
Total Assets Less Current Liabilities
5,710,035 GBP2024-12-31
8,742,002 GBP2023-12-31
Net Assets/Liabilities
5,519,442 GBP2024-12-31
8,423,170 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Retained earnings (accumulated losses)
5,019,442 GBP2024-12-31
7,923,170 GBP2023-12-31
7,334,351 GBP2022-12-31
Equity
5,519,442 GBP2024-12-31
8,423,170 GBP2023-12-31
7,834,351 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,232,287 GBP2024-01-01 ~ 2024-12-31
656,173 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,296,272 GBP2024-01-01 ~ 2024-12-31
588,819 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,200,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-4,200,000 GBP2024-01-01 ~ 2024-12-31
Turnover/Revenue
33,295,399 GBP2024-01-01 ~ 2024-12-31
30,015,711 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
37,100 GBP2024-01-01 ~ 2024-12-31
39,800 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2032024-01-01 ~ 2024-12-31
2062023-01-01 ~ 2023-12-31
Wages/Salaries
7,263,052 GBP2024-01-01 ~ 2024-12-31
6,783,828 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
320,826 GBP2024-01-01 ~ 2024-12-31
294,068 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,339,282 GBP2024-01-01 ~ 2024-12-31
7,792,162 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
129,999 GBP2024-01-01 ~ 2024-12-31
143,783 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
38,686 GBP2024-01-01 ~ 2024-12-31
79,497 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
65,356 GBP2024-12-31
65,356 GBP2023-12-31
Computer software
705,752 GBP2024-12-31
689,713 GBP2023-12-31
Development expenditure
33,037 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Gross Cost
804,145 GBP2024-12-31
755,069 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
65,356 GBP2024-12-31
65,356 GBP2023-12-31
Development expenditure
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
621,597 GBP2024-12-31
570,840 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Development expenditure
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
50,757 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Development expenditure
33,037 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
540,518 GBP2023-12-31
Plant and equipment
949,834 GBP2024-12-31
894,902 GBP2023-12-31
Furniture and fittings
1,087,747 GBP2024-12-31
921,817 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,625,852 GBP2024-12-31
2,357,237 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-194 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-194 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
588,271 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
225,995 GBP2023-12-31
Plant and equipment
695,760 GBP2024-12-31
608,936 GBP2023-12-31
Furniture and fittings
761,527 GBP2024-12-31
709,686 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,741,865 GBP2024-12-31
1,544,617 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
86,837 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
51,841 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
197,261 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-13 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
303,693 GBP2024-12-31
Plant and equipment
254,074 GBP2024-12-31
285,966 GBP2023-12-31
Furniture and fittings
326,220 GBP2024-12-31
212,131 GBP2023-12-31
Land and buildings, Owned/Freehold
314,523 GBP2023-12-31
Investments in Subsidiaries
Cost valuation
100,000 GBP2024-12-31
Investments in Subsidiaries
100,000 GBP2024-12-31
Finished Goods/Goods for Resale
6,707,695 GBP2024-12-31
6,114,552 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,396,670 GBP2024-12-31
4,722,331 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,419,240 GBP2024-12-31
4,181,243 GBP2023-12-31
Other Debtors
Current
39,512 GBP2024-12-31
97,250 GBP2023-12-31
Prepayments/Accrued Income
Current
456,101 GBP2024-12-31
542,454 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
10,311,523 GBP2024-12-31
Current, Amounts falling due within one year
9,543,278 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
3,708,038 GBP2024-12-31
3,700,252 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
18,704 GBP2024-12-31
18,704 GBP2023-12-31
Other Remaining Borrowings
Current
111,251 GBP2024-12-31
71,451 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,599,873 GBP2024-12-31
1,479,477 GBP2023-12-31
Amounts owed to group undertakings
Current
3,841,125 GBP2024-12-31
297,943 GBP2023-12-31
Corporation Tax Payable
Current
514,188 GBP2024-12-31
112,733 GBP2023-12-31
Other Taxation & Social Security Payable
Current
962,675 GBP2024-12-31
606,862 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
998,169 GBP2024-12-31
946,844 GBP2023-12-31
Creditors
Current
12,636,383 GBP2024-12-31
8,088,812 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
38,505 GBP2024-12-31
57,209 GBP2023-12-31
Creditors
Non-current
56,889 GBP2024-12-31
76,314 GBP2023-12-31
Bank Borrowings
2,498,503 GBP2024-12-31
2,493,900 GBP2023-12-31
Bank Overdrafts
1,209,535 GBP2024-12-31
1,206,352 GBP2023-12-31
Total Borrowings
3,819,289 GBP2024-12-31
3,771,703 GBP2023-12-31
Current
3,819,289 GBP2024-12-31
3,771,703 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
18,704 GBP2024-12-31
18,704 GBP2023-12-31
Minimum gross finance lease payments owing
57,209 GBP2024-12-31
75,913 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
158,454 GBP2024-12-31
140,434 GBP2023-12-31
Deferred Tax Liabilities
141,704 GBP2024-12-31
124,018 GBP2023-12-31
Net Deferred Tax Liability/Asset
141,704 GBP2024-12-31
124,018 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
17,686 GBP2024-01-01 ~ 2024-12-31
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
500,000 shares2024-12-31
500,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,019,021 GBP2024-12-31
1,155,754 GBP2023-12-31
Between two and five year
1,969,974 GBP2024-12-31
2,220,591 GBP2023-12-31
More than five year
484,108 GBP2024-12-31
669,096 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,473,103 GBP2024-12-31
4,045,441 GBP2023-12-31