Average Number of Employees
322024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Turnover/Revenue
42,166,298 GBP2024-01-01 ~ 2024-12-31
37,894,972 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-34,733,847 GBP2024-01-01 ~ 2024-12-31
-31,912,221 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,432,451 GBP2024-01-01 ~ 2024-12-31
5,982,751 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,261,745 GBP2024-01-01 ~ 2024-12-31
-2,981,525 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,170,706 GBP2024-01-01 ~ 2024-12-31
3,001,226 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
36,159 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-37,732 GBP2024-01-01 ~ 2024-12-31
-97,164 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,169,133 GBP2024-01-01 ~ 2024-12-31
2,904,062 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,126,334 GBP2024-01-01 ~ 2024-12-31
2,215,768 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
73,230 GBP2024-12-31
108,037 GBP2023-12-31
Property, Plant & Equipment
24,496 GBP2024-12-31
44,464 GBP2023-12-31
Fixed Assets
97,726 GBP2024-12-31
152,501 GBP2023-12-31
Total Inventories
1,817,189 GBP2024-12-31
2,117,848 GBP2023-12-31
Debtors
Current
11,162,697 GBP2024-12-31
11,115,304 GBP2023-12-31
Cash at bank and in hand
1,914,196 GBP2024-12-31
76,560 GBP2023-12-31
Current Assets
14,894,082 GBP2024-12-31
13,309,712 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,480,054 GBP2024-12-31
-4,076,793 GBP2023-12-31
Net Current Assets/Liabilities
11,414,028 GBP2024-12-31
9,232,919 GBP2023-12-31
Total Assets Less Current Liabilities
11,511,754 GBP2024-12-31
9,385,420 GBP2023-12-31
Net Assets/Liabilities
11,511,754 GBP2024-12-31
9,385,420 GBP2023-12-31
Equity
Called up share capital
400 GBP2024-12-31
400 GBP2023-12-31
400 GBP2023-01-01
Share premium
49,950 GBP2024-12-31
49,950 GBP2023-12-31
49,950 GBP2023-01-01
Retained earnings (accumulated losses)
11,461,404 GBP2024-12-31
9,335,070 GBP2023-12-31
7,669,302 GBP2023-01-01
Equity
11,511,754 GBP2024-12-31
9,385,420 GBP2023-12-31
7,719,652 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,126,334 GBP2024-01-01 ~ 2024-12-31
2,215,768 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,126,334 GBP2024-01-01 ~ 2024-12-31
2,215,768 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,126,334 GBP2024-01-01 ~ 2024-12-31
2,215,768 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-01-01 ~ 2024-12-31
-550,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2024-01-01 ~ 2024-12-31
-550,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,000,000 GBP2024-01-01 ~ 2024-12-31
-550,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,000,000 GBP2024-01-01 ~ 2024-12-31
-550,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
18,900 GBP2024-01-01 ~ 2024-12-31
18,325 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,623,770 GBP2024-01-01 ~ 2024-12-31
1,600,872 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
198,038 GBP2024-01-01 ~ 2024-12-31
163,077 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,952,858 GBP2024-01-01 ~ 2024-12-31
1,862,017 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
4,889 GBP2024-01-01 ~ 2024-12-31
-23,697 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,042,283 GBP2024-01-01 ~ 2024-12-31
683,035 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
107,122 GBP2024-12-31
105,858 GBP2023-12-31
Goodwill
307,001 GBP2024-12-31
307,001 GBP2023-12-31
Intangible Assets - Gross Cost
414,123 GBP2024-12-31
412,859 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
75,892 GBP2024-12-31
67,821 GBP2023-12-31
Goodwill
265,001 GBP2024-12-31
237,001 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
340,893 GBP2024-12-31
304,822 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
36,071 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
31,230 GBP2024-12-31
38,037 GBP2023-12-31
Goodwill
42,000 GBP2024-12-31
70,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
83,592 GBP2024-12-31
83,592 GBP2023-12-31
Furniture and fittings
161,849 GBP2024-12-31
158,339 GBP2023-12-31
Other
82,185 GBP2024-12-31
82,185 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
327,626 GBP2024-12-31
324,116 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
67,912 GBP2023-12-31
Furniture and fittings
137,803 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
279,652 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
14,446 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
5,573 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
23,478 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
82,358 GBP2024-12-31
Furniture and fittings
143,376 GBP2024-12-31
Other
77,396 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
303,130 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
1,234 GBP2024-12-31
15,680 GBP2023-12-31
Furniture and fittings
18,473 GBP2024-12-31
20,536 GBP2023-12-31
Other
4,789 GBP2024-12-31
8,248 GBP2023-12-31
Raw materials and consumables
19,532 GBP2024-12-31
47,089 GBP2023-12-31
Finished Goods/Goods for Resale
1,797,657 GBP2024-12-31
2,070,759 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,306,147 GBP2024-12-31
4,285,818 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,767,334 GBP2024-12-31
6,686,065 GBP2023-12-31
Other Debtors
Current
33,605 GBP2024-12-31
43,369 GBP2023-12-31
Prepayments/Accrued Income
Current
52,873 GBP2024-12-31
92,425 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
2,738 GBP2024-12-31
7,627 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,376,515 GBP2024-12-31
2,651,879 GBP2023-12-31
Corporation Tax Payable
Current
539,528 GBP2024-12-31
467,822 GBP2023-12-31
Taxation/Social Security Payable
Current
40,754 GBP2024-12-31
46,063 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
523,257 GBP2024-12-31
487,570 GBP2023-12-31
Creditors
Current
3,480,054 GBP2024-12-31
4,076,793 GBP2023-12-31
Net Deferred Tax Liability/Asset
2,738 GBP2024-12-31
7,627 GBP2023-12-31
-16,070 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-4,889 GBP2024-01-01 ~ 2024-12-31
23,697 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
73,280 GBP2024-12-31
84,194 GBP2023-12-31
Between one and five year
152,839 GBP2024-12-31
153,625 GBP2023-12-31
More than five year
29,560 GBP2024-12-31
55,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
255,679 GBP2024-12-31
292,819 GBP2023-12-31