Average Number of Employees
802024-01-01 ~ 2024-12-31
872023-01-01 ~ 2023-12-31
Turnover/Revenue
26,389,077 GBP2024-01-01 ~ 2024-12-31
26,623,667 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-13,324,202 GBP2024-01-01 ~ 2024-12-31
-13,547,016 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
13,064,875 GBP2024-01-01 ~ 2024-12-31
13,076,651 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-2,699,611 GBP2024-01-01 ~ 2024-12-31
-2,697,765 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,045,592 GBP2024-01-01 ~ 2024-12-31
-8,114,075 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,319,672 GBP2024-01-01 ~ 2024-12-31
2,264,811 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
161,550 GBP2024-01-01 ~ 2024-12-31
78,629 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,467,777 GBP2024-01-01 ~ 2024-12-31
2,323,668 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,841,777 GBP2024-01-01 ~ 2024-12-31
1,767,992 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
489,111 GBP2024-12-31
719,202 GBP2023-12-31
Fixed Assets
489,111 GBP2024-12-31
719,202 GBP2023-12-31
Total Inventories
7,040,514 GBP2024-12-31
7,015,027 GBP2023-12-31
Debtors
Current
5,047,655 GBP2024-12-31
4,852,444 GBP2023-12-31
Cash at bank and in hand
6,348,930 GBP2024-12-31
4,968,220 GBP2023-12-31
Current Assets
18,437,099 GBP2024-12-31
16,835,691 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,677,290 GBP2024-12-31
-4,538,766 GBP2023-12-31
Net Current Assets/Liabilities
13,759,809 GBP2024-12-31
12,296,925 GBP2023-12-31
Total Assets Less Current Liabilities
14,248,920 GBP2024-12-31
13,016,127 GBP2023-12-31
Net Assets/Liabilities
14,098,949 GBP2024-12-31
12,617,172 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2023-01-01
Capital redemption reserve
40 GBP2024-12-31
40 GBP2023-12-31
40 GBP2023-01-01
Retained earnings (accumulated losses)
14,048,909 GBP2024-12-31
12,567,132 GBP2023-12-31
11,039,140 GBP2023-01-01
Equity
14,098,949 GBP2024-12-31
12,617,172 GBP2023-12-31
11,089,180 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,841,777 GBP2024-01-01 ~ 2024-12-31
1,767,992 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-360,000 GBP2024-01-01 ~ 2024-12-31
-240,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-360,000 GBP2024-01-01 ~ 2024-12-31
-240,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,415 GBP2024-01-01 ~ 2024-12-31
13,725 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,294,973 GBP2024-01-01 ~ 2024-12-31
4,185,423 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
388,046 GBP2024-01-01 ~ 2024-12-31
391,249 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,870,018 GBP2024-01-01 ~ 2024-12-31
4,762,372 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
341,697 GBP2024-01-01 ~ 2024-12-31
352,467 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-48,984 GBP2024-01-01 ~ 2024-12-31
-27,079 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
616,944 GBP2024-01-01 ~ 2024-12-31
441,497 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
360,000 GBP2024-01-01 ~ 2024-12-31
240,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,946,451 GBP2024-12-31
1,888,745 GBP2023-12-31
Office equipment
1,254,713 GBP2024-12-31
1,184,726 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,201,164 GBP2024-12-31
3,073,471 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
1,434,597 GBP2023-12-31
Office equipment
919,672 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,354,269 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
357,784 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,647,698 GBP2024-12-31
Office equipment
1,064,355 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,712,053 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
298,753 GBP2024-12-31
454,148 GBP2023-12-31
Office equipment
190,358 GBP2024-12-31
265,054 GBP2023-12-31
Raw materials and consumables
7,040,514 GBP2024-12-31
7,015,027 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,506,905 GBP2024-12-31
4,330,021 GBP2023-12-31
Other Debtors
Current
23,756 GBP2024-12-31
27,943 GBP2023-12-31
Prepayments/Accrued Income
Current
516,994 GBP2024-12-31
494,480 GBP2023-12-31
Cash and Cash Equivalents
6,348,930 GBP2024-12-31
4,968,220 GBP2023-12-31
Bank Borrowings
Current
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
919,781 GBP2024-12-31
840,201 GBP2023-12-31
Amounts owed to group undertakings
Current
3,382 GBP2024-12-31
3,382 GBP2023-12-31
Corporation Tax Payable
Current
341,880 GBP2024-12-31
207,195 GBP2023-12-31
Taxation/Social Security Payable
Current
656,996 GBP2024-12-31
665,240 GBP2023-12-31
Other Creditors
Current
829,068 GBP2024-12-31
880,977 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,726,183 GBP2024-12-31
1,741,771 GBP2023-12-31
Creditors
Current
4,677,290 GBP2024-12-31
4,538,766 GBP2023-12-31
Bank Borrowings
Non-current
83,334 GBP2024-12-31
283,334 GBP2023-12-31
Creditors
Non-current
83,334 GBP2024-12-31
283,334 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Non-current, Between two and five year
83,334 GBP2023-12-31
Total Borrowings
283,334 GBP2024-12-31
483,334 GBP2023-12-31
Net Deferred Tax Liability/Asset
-66,637 GBP2024-12-31
-115,621 GBP2023-12-31
-142,700 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
48,984 GBP2024-01-01 ~ 2024-12-31
27,079 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-66,637 GBP2024-12-31
-115,621 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-12-31
50,000 shares2023-12-31
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
919,868 GBP2024-12-31
410,000 GBP2023-12-31
Between one and five year
1,114,422 GBP2024-12-31
615,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,034,290 GBP2024-12-31
1,025,000 GBP2023-12-31