Turnover/Revenue
77,432,074 GBP2024-01-01 ~ 2024-12-31
73,708,118 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
60,309,729 GBP2024-01-01 ~ 2024-12-31
60,555,003 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
17,122,345 GBP2024-01-01 ~ 2024-12-31
13,153,115 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
12,321,438 GBP2024-01-01 ~ 2024-12-31
12,586,522 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
5,980,953 GBP2024-01-01 ~ 2024-12-31
2,155,783 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
523,394 GBP2024-01-01 ~ 2024-12-31
460,091 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,457,559 GBP2024-01-01 ~ 2024-12-31
1,695,692 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
522,833 GBP2024-01-01 ~ 2024-12-31
-55,529 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
4,934,726 GBP2024-01-01 ~ 2024-12-31
1,751,221 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
4,934,726 GBP2024-01-01 ~ 2024-12-31
1,751,221 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,785,150 GBP2024-12-31
1,598,147 GBP2023-12-31
Property, Plant & Equipment
3,421,055 GBP2024-12-31
4,183,725 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
5,206,206 GBP2024-12-31
5,781,873 GBP2023-12-31
Total Inventories
15,361,081 GBP2024-12-31
14,424,834 GBP2023-12-31
Debtors
21,967,359 GBP2024-12-31
24,321,183 GBP2023-12-31
Cash at bank and in hand
216,455 GBP2024-12-31
220,154 GBP2023-12-31
Current Assets
37,544,895 GBP2024-12-31
38,966,171 GBP2023-12-31
Creditors
Current
13,007,736 GBP2024-12-31
14,190,617 GBP2023-12-31
Net Current Assets/Liabilities
24,537,159 GBP2024-12-31
24,775,554 GBP2023-12-31
Total Assets Less Current Liabilities
29,743,365 GBP2024-12-31
30,557,427 GBP2023-12-31
Creditors
Non-current
-492,859 GBP2024-12-31
-1,158,963 GBP2023-12-31
Net Assets/Liabilities
29,039,672 GBP2024-12-31
28,669,015 GBP2023-12-31
Equity
Called up share capital
25,678 GBP2024-12-31
25,678 GBP2023-12-31
25,678 GBP2022-12-31
Retained earnings (accumulated losses)
29,013,994 GBP2024-12-31
28,643,337 GBP2023-12-31
26,892,116 GBP2022-12-31
Equity
29,039,672 GBP2024-12-31
28,669,015 GBP2023-12-31
26,917,794 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,934,726 GBP2024-01-01 ~ 2024-12-31
1,751,221 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,564,069 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-4,564,069 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
7,961,678 GBP2024-01-01 ~ 2024-12-31
7,778,048 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
859,194 GBP2024-01-01 ~ 2024-12-31
814,055 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
444,701 GBP2024-01-01 ~ 2024-12-31
616,397 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,265,573 GBP2024-01-01 ~ 2024-12-31
9,208,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2242024-01-01 ~ 2024-12-31
2132023-01-01 ~ 2023-12-31
Director Remuneration
703,226 GBP2024-01-01 ~ 2024-12-31
622,203 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,944,558 GBP2024-01-01 ~ 2024-12-31
2,213,427 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,157 GBP2024-01-01 ~ 2024-12-31
22,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,364,390 GBP2024-01-01 ~ 2024-12-31
423,923 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
314,879 GBP2024-12-31
254,783 GBP2023-12-31
Development expenditure
5,174,441 GBP2024-12-31
4,380,716 GBP2023-12-31
Computer software
243,724 GBP2024-12-31
235,975 GBP2023-12-31
Intangible Assets - Gross Cost
5,733,044 GBP2024-12-31
4,871,474 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
215,274 GBP2024-12-31
189,164 GBP2023-12-31
Development expenditure
3,564,249 GBP2024-12-31
2,963,547 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,947,894 GBP2024-12-31
3,273,327 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
26,110 GBP2024-01-01 ~ 2024-12-31
Development expenditure
600,702 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
674,567 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
99,605 GBP2024-12-31
65,619 GBP2023-12-31
Development expenditure
1,610,192 GBP2024-12-31
1,417,169 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
3,203,480 GBP2024-12-31
3,127,308 GBP2023-12-31
Plant and equipment
9,868,686 GBP2024-12-31
8,830,244 GBP2023-12-31
Furniture and fittings
278,848 GBP2024-12-31
266,530 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,515,032 GBP2024-12-31
2,252,776 GBP2023-12-31
Plant and equipment
7,312,613 GBP2024-12-31
5,837,480 GBP2023-12-31
Furniture and fittings
230,613 GBP2024-12-31
190,953 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
262,256 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,475,133 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
39,660 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
688,448 GBP2024-12-31
874,532 GBP2023-12-31
Plant and equipment
2,556,073 GBP2024-12-31
2,992,764 GBP2023-12-31
Furniture and fittings
48,235 GBP2024-12-31
75,577 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
18,944 GBP2024-12-31
18,944 GBP2023-12-31
Computers
919,559 GBP2024-12-31
864,603 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
14,289,517 GBP2024-12-31
13,107,629 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
4,737 GBP2024-12-31
948 GBP2023-12-31
Computers
805,467 GBP2024-12-31
641,747 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,868,462 GBP2024-12-31
8,923,904 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
3,789 GBP2024-01-01 ~ 2024-12-31
Computers
163,720 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,944,558 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
14,207 GBP2024-12-31
17,996 GBP2023-12-31
Computers
114,092 GBP2024-12-31
222,856 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
1 GBP2023-12-31
Investments in Group Undertakings
1 GBP2024-12-31
1 GBP2023-12-31
Merchandise
13,311,182 GBP2024-12-31
12,495,276 GBP2023-12-31
Value of work in progress
806,027 GBP2024-12-31
101,256 GBP2023-12-31
Finished Goods
1,243,872 GBP2024-12-31
1,828,302 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
9,371,896 GBP2024-12-31
9,646,339 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
8,837,249 GBP2024-12-31
4,273,432 GBP2023-12-31
Other Debtors
Current
5,574 GBP2024-12-31
1,652 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
317,843 GBP2024-12-31
725,392 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
1,095,121 GBP2024-12-31
1,617,954 GBP2023-12-31
Prepayments/Accrued Income
Current
611,145 GBP2024-12-31
913,645 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
20,238,828 GBP2024-12-31
17,178,414 GBP2023-12-31
Trade Creditors/Trade Payables
Current
8,550,874 GBP2024-12-31
10,424,312 GBP2023-12-31
Corporation Tax Payable
Current
-300 GBP2024-12-31
Other Taxation & Social Security Payable
Current
234,774 GBP2024-12-31
227,748 GBP2023-12-31
Other Creditors
Current
2,010,223 GBP2024-12-31
1,369,538 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
811,923 GBP2024-12-31
803,013 GBP2023-12-31
Accrued Liabilities
Current
1,400,242 GBP2024-12-31
1,366,006 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
560,148 GBP2024-12-31
518,800 GBP2023-12-31
Between one and five year
2,160,981 GBP2024-12-31
2,090,163 GBP2023-12-31
More than five year
680,875 GBP2024-12-31
573,488 GBP2023-12-31
All periods
3,402,004 GBP2024-12-31
3,182,451 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-1,095,121 GBP2024-12-31
-1,617,954 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,934,726 GBP2024-01-01 ~ 2024-12-31