Administrative Expenses
-4,518,549 GBP2024-01-01 ~ 2024-12-31
-4,357,434 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,236,519 GBP2024-01-01 ~ 2024-12-31
337,835 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
315,175 GBP2024-12-31
290,046 GBP2023-12-31
Debtors
8,586,600 GBP2024-12-31
9,262,838 GBP2023-12-31
Cash at bank and in hand
761,369 GBP2024-12-31
356,599 GBP2023-12-31
Current Assets
16,870,628 GBP2024-12-31
16,140,862 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-10,313,471 GBP2024-12-31
-9,923,231 GBP2023-12-31
Net Current Assets/Liabilities
6,557,157 GBP2024-12-31
6,217,631 GBP2023-12-31
Total Assets Less Current Liabilities
6,872,332 GBP2024-12-31
6,507,677 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-48,485 GBP2024-12-31
-134,849 GBP2023-12-31
Net Assets/Liabilities
6,779,747 GBP2024-12-31
6,353,228 GBP2023-12-31
Equity
Called up share capital
434,782 GBP2024-12-31
400,000 GBP2023-12-31
400,000 GBP2022-12-31
Share premium
110,955 GBP2024-12-31
0 GBP2023-12-31
0 GBP2022-12-31
Retained earnings (accumulated losses)
6,234,010 GBP2024-12-31
5,953,228 GBP2023-12-31
4,381,001 GBP2022-12-31
Equity
6,779,747 GBP2024-12-31
6,353,228 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,236,519 GBP2024-01-01 ~ 2024-12-31
337,835 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
34,782 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
13,400 GBP2024-01-01 ~ 2024-12-31
12,800 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
522024-01-01 ~ 2024-12-31
462023-01-01 ~ 2023-12-31
Wages/Salaries
2,698,601 GBP2024-01-01 ~ 2024-12-31
2,582,663 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
40,310 GBP2024-01-01 ~ 2024-12-31
35,364 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,079,132 GBP2024-01-01 ~ 2024-12-31
2,951,399 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
490,000 GBP2024-01-01 ~ 2024-12-31
676,500 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
267,570 GBP2024-01-01 ~ 2024-12-31
272,417 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
348,098 GBP2024-01-01 ~ 2024-12-31
-333,498 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,614,614 GBP2024-01-01 ~ 2024-12-31
449,336 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
229,594 GBP2024-12-31
207,000 GBP2023-12-31
Furniture and fittings
543,038 GBP2024-12-31
432,392 GBP2023-12-31
Computers
174,224 GBP2024-12-31
156,733 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
946,856 GBP2024-12-31
796,125 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
153,095 GBP2024-12-31
116,861 GBP2023-12-31
Furniture and fittings
328,212 GBP2024-12-31
255,135 GBP2023-12-31
Computers
150,374 GBP2024-12-31
134,083 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
631,681 GBP2024-12-31
506,079 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
36,234 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
73,077 GBP2024-01-01 ~ 2024-12-31
Computers
16,291 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
125,602 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
76,499 GBP2024-12-31
90,139 GBP2023-12-31
Furniture and fittings
214,826 GBP2024-12-31
177,257 GBP2023-12-31
Computers
23,850 GBP2024-12-31
22,650 GBP2023-12-31
Finished Goods/Goods for Resale
7,522,659 GBP2024-12-31
6,521,425 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
7,361,684 GBP2024-12-31
7,482,725 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
27,675 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
863,559 GBP2024-12-31
1,199,860 GBP2023-12-31
Prepayments/Accrued Income
Current
333,682 GBP2024-12-31
256,655 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
8,586,600 GBP2024-12-31
8,939,240 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
80,412 GBP2024-12-31
74,457 GBP2023-12-31
Other Remaining Borrowings
Current
802,000 GBP2024-12-31
690,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,358,072 GBP2024-12-31
4,805,417 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
150,000 GBP2023-12-31
Other Taxation & Social Security Payable
Current
95,136 GBP2024-12-31
122,489 GBP2023-12-31
Other Creditors
Current
3,558,037 GBP2024-12-31
3,597,821 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
419,814 GBP2024-12-31
483,047 GBP2023-12-31
Creditors
Current
10,313,471 GBP2024-12-31
9,923,231 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
48,485 GBP2024-12-31
134,849 GBP2023-12-31
Total Borrowings
Current
802,000 GBP2024-12-31
690,000 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
80,412 GBP2024-12-31
74,457 GBP2023-12-31
Minimum gross finance lease payments owing
128,897 GBP2024-12-31
209,306 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
434,782 shares2024-12-31
400,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
385,424 GBP2024-12-31
401,674 GBP2023-12-31
Between two and five year
1,476,698 GBP2024-12-31
1,492,948 GBP2023-12-31
More than five year
2,491,927 GBP2024-12-31
2,861,102 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,354,049 GBP2024-12-31
4,755,724 GBP2023-12-31