Distribution Costs
-401,304 GBP2024-01-01 ~ 2024-12-31
-356,396 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,950,424 GBP2024-01-01 ~ 2024-12-31
-2,987,644 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
308,008 GBP2024-01-01 ~ 2024-12-31
250,189 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
625,979 GBP2024-01-01 ~ 2024-12-31
733,904 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
449,261 GBP2024-01-01 ~ 2024-12-31
533,605 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
449,261 GBP2024-01-01 ~ 2024-12-31
533,605 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
127,061 GBP2024-12-31
190,680 GBP2023-12-31
Property, Plant & Equipment
414,689 GBP2024-12-31
462,902 GBP2023-12-31
Fixed Assets - Investments
211,628 GBP2024-12-31
211,628 GBP2023-12-31
Fixed Assets
753,378 GBP2024-12-31
865,210 GBP2023-12-31
Debtors
9,950,934 GBP2024-12-31
10,640,208 GBP2023-12-31
Cash at bank and in hand
1,138,987 GBP2024-12-31
1,203,752 GBP2023-12-31
Current Assets
14,231,499 GBP2024-12-31
14,246,257 GBP2023-12-31
Net Current Assets/Liabilities
9,428,841 GBP2024-12-31
8,887,054 GBP2023-12-31
Total Assets Less Current Liabilities
10,182,219 GBP2024-12-31
9,752,264 GBP2023-12-31
Net Assets/Liabilities
9,976,084 GBP2024-12-31
9,526,823 GBP2023-12-31
Equity
Called up share capital
1,000,002 GBP2024-12-31
1,000,002 GBP2023-12-31
1,000,002 GBP2022-12-31
Share premium
562,451 GBP2024-12-31
562,451 GBP2023-12-31
562,451 GBP2022-12-31
Retained earnings (accumulated losses)
8,413,631 GBP2024-12-31
7,964,370 GBP2023-12-31
7,430,765 GBP2022-12-31
Equity
9,976,084 GBP2024-12-31
9,526,823 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
449,261 GBP2024-01-01 ~ 2024-12-31
533,605 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,500 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
412024-01-01 ~ 2024-12-31
382023-01-01 ~ 2023-12-31
Wages/Salaries
1,635,611 GBP2024-01-01 ~ 2024-12-31
1,610,755 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
113,750 GBP2024-01-01 ~ 2024-12-31
103,266 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,929,520 GBP2024-01-01 ~ 2024-12-31
1,885,031 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
245,870 GBP2024-01-01 ~ 2024-12-31
237,071 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-10,000 GBP2024-01-01 ~ 2024-12-31
-15,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,414,038 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,286,977 GBP2024-12-31
1,223,358 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
63,619 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
55,268 GBP2024-12-31
55,268 GBP2023-12-31
Furniture and fittings
657,667 GBP2024-12-31
610,004 GBP2023-12-31
Computers
349,488 GBP2024-12-31
335,692 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,062,423 GBP2024-12-31
1,000,964 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-889 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-889 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
50,604 GBP2024-12-31
49,074 GBP2023-12-31
Furniture and fittings
325,236 GBP2024-12-31
256,958 GBP2023-12-31
Computers
271,894 GBP2024-12-31
232,030 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
647,734 GBP2024-12-31
538,062 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,530 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
69,034 GBP2024-01-01 ~ 2024-12-31
Computers
39,864 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
110,428 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-756 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-756 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
4,664 GBP2024-12-31
6,194 GBP2023-12-31
Furniture and fittings
332,431 GBP2024-12-31
353,046 GBP2023-12-31
Computers
77,594 GBP2024-12-31
103,662 GBP2023-12-31
Finished Goods/Goods for Resale
3,016,973 GBP2024-12-31
2,242,055 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,422,334 GBP2024-12-31
3,246,857 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
7,338,736 GBP2024-12-31
7,247,926 GBP2023-12-31
Other Debtors
Current
8,702 GBP2024-12-31
919 GBP2023-12-31
Prepayments/Accrued Income
Current
181,162 GBP2024-12-31
144,506 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
9,950,934 GBP2024-12-31
10,640,208 GBP2023-12-31
Trade Creditors/Trade Payables
Current
473,850 GBP2024-12-31
195,809 GBP2023-12-31
Amounts owed to group undertakings
Current
3,187,388 GBP2024-12-31
3,711,292 GBP2023-12-31
Corporation Tax Payable
Current
36,617 GBP2024-12-31
156,555 GBP2023-12-31
Other Taxation & Social Security Payable
Current
298,100 GBP2024-12-31
482,880 GBP2023-12-31
Other Creditors
Current
400,846 GBP2024-12-31
346,998 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
405,857 GBP2024-12-31
465,669 GBP2023-12-31
Creditors
Current
4,802,658 GBP2024-12-31
5,359,203 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
1,000,002 shares2024-12-31
1,000,002 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
485,452 GBP2024-12-31
Between two and five year
1,510,557 GBP2024-12-31
More than five year
1,558,889 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,554,898 GBP2024-12-31