Average Number of Employees
412024-01-01 ~ 2024-12-31
422023-01-01 ~ 2023-12-31
Profit/Loss
1,478,314 GBP2024-01-01 ~ 2024-12-31
1,323,261 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
75,001 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
75,000 GBP2024-12-31
Intangible Assets
Net goodwill
1 GBP2024-12-31
1 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,577 GBP2024-12-31
3,221 GBP2023-12-31
Turnover/Revenue
14,215,516 GBP2024-01-01 ~ 2024-12-31
13,722,610 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
8,291,233 GBP2024-01-01 ~ 2024-12-31
8,340,492 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,924,283 GBP2024-01-01 ~ 2024-12-31
5,382,118 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
489,590 GBP2024-01-01 ~ 2024-12-31
426,477 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,461,517 GBP2024-01-01 ~ 2024-12-31
3,205,297 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,973,176 GBP2024-01-01 ~ 2024-12-31
1,750,344 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
15,704 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,973,176 GBP2024-01-01 ~ 2024-12-31
1,734,640 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
494,862 GBP2024-01-01 ~ 2024-12-31
411,379 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,478,314 GBP2024-01-01 ~ 2024-12-31
1,323,261 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,111,500 GBP2024-01-01 ~ 2024-12-31
-1,111,500 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
8,191,188 GBP2024-12-31
7,824,374 GBP2023-12-31
7,612,613 GBP2022-12-31
Intangible Assets
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment
111,091 GBP2024-12-31
125,112 GBP2023-12-31
Fixed Assets - Investments
3 GBP2024-12-31
3 GBP2023-12-31
Fixed Assets
111,095 GBP2024-12-31
125,116 GBP2023-12-31
Total Inventories
4,434,416 GBP2024-12-31
3,842,036 GBP2023-12-31
Debtors
5,716,411 GBP2024-12-31
5,662,192 GBP2023-12-31
Cash at bank and in hand
622,509 GBP2024-12-31
215,403 GBP2023-12-31
Current Assets
10,773,336 GBP2024-12-31
9,719,631 GBP2023-12-31
Creditors
Amounts falling due within one year
2,621,666 GBP2024-12-31
1,947,152 GBP2023-12-31
Net Current Assets/Liabilities
8,151,670 GBP2024-12-31
7,772,479 GBP2023-12-31
Total Assets Less Current Liabilities
8,262,765 GBP2024-12-31
7,897,595 GBP2023-12-31
Net Assets/Liabilities
8,261,188 GBP2024-12-31
7,894,374 GBP2023-12-31
Equity
Called up share capital
37,800 GBP2024-12-31
37,800 GBP2023-12-31
Capital redemption reserve
32,200 GBP2024-12-31
32,200 GBP2023-12-31
Equity
8,261,188 GBP2024-12-31
7,894,374 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
20.002024-01-01 ~ 2024-12-31
Motor vehicles
25.002024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
27,543 GBP2024-01-01 ~ 2024-12-31
24,685 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
242024-01-01 ~ 2024-12-31
252023-01-01 ~ 2023-12-31
Wages/Salaries
1,752,445 GBP2024-01-01 ~ 2024-12-31
1,683,309 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
183,039 GBP2024-01-01 ~ 2024-12-31
175,548 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,908 GBP2024-01-01 ~ 2024-12-31
65,621 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,030,392 GBP2024-01-01 ~ 2024-12-31
1,924,478 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
625,742 GBP2024-01-01 ~ 2024-12-31
580,982 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,644 GBP2024-01-01 ~ 2024-12-31
2,202 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
493,294 GBP2024-01-01 ~ 2024-12-31
433,660 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
75,001 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
75,000 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
65,660 GBP2024-12-31
65,660 GBP2023-12-31
Plant and equipment
300,416 GBP2024-12-31
300,416 GBP2023-12-31
Motor vehicles
22,244 GBP2024-12-31
22,244 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
851,575 GBP2024-12-31
838,053 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
34,210 GBP2024-12-31
27,644 GBP2023-12-31
Plant and equipment
269,441 GBP2024-12-31
261,698 GBP2023-12-31
Motor vehicles
20,817 GBP2024-12-31
20,342 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
740,484 GBP2024-12-31
712,941 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,566 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
7,743 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
475 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
27,543 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
31,450 GBP2024-12-31
38,016 GBP2023-12-31
Plant and equipment
30,975 GBP2024-12-31
38,718 GBP2023-12-31
Motor vehicles
1,427 GBP2024-12-31
1,902 GBP2023-12-31
Amounts invested in assets
Non-current
3 GBP2024-12-31
3 GBP2023-12-31
Raw Materials
4,434,416 GBP2024-12-31
3,842,036 GBP2023-12-31
Trade Debtors/Trade Receivables
2,866,798 GBP2024-12-31
2,759,981 GBP2023-12-31
Prepayments/Accrued Income
177,278 GBP2024-12-31
125,991 GBP2023-12-31
Amounts owed by directors
451,555 GBP2024-12-31
545,934 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
597 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,052,556 GBP2024-12-31
960,507 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
411,087 GBP2024-12-31
495,262 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
268,529 GBP2024-12-31
410,728 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
144,236 GBP2024-12-31
112,118 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
6,595 GBP2024-12-31
Deferred Tax Liabilities
1,577 GBP2024-12-31
3,221 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
37,800 shares2024-12-31
37,800 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
443,297 GBP2024-12-31
394,052 GBP2023-12-31
Between one and five year
824,700 GBP2024-12-31
1,039,200 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,267,997 GBP2024-12-31
1,433,252 GBP2023-12-31
Advances or credits given to directors
444,960 GBP2024-12-31
545,933 GBP2023-12-31
781,647 GBP2022-12-31
Advances or credits made to directors during the period
-100,973 GBP2024-01-01 ~ 2024-12-31
-235,714 GBP2023-01-01 ~ 2023-12-31