Average Number of Employees
312025-01-01 ~ 2025-12-31
302024-01-01 ~ 2024-12-31
Turnover/Revenue
72,575,503 GBP2025-01-01 ~ 2025-12-31
68,933,213 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
-46,555,098 GBP2025-01-01 ~ 2025-12-31
-43,798,973 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
26,020,405 GBP2025-01-01 ~ 2025-12-31
25,134,240 GBP2024-01-01 ~ 2024-12-31
Distribution Costs
-4,332,884 GBP2025-01-01 ~ 2025-12-31
-4,412,771 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-11,566,234 GBP2025-01-01 ~ 2025-12-31
-11,717,164 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
10,121,287 GBP2025-01-01 ~ 2025-12-31
9,016,202 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
10,093,984 GBP2025-01-01 ~ 2025-12-31
8,987,145 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
7,570,489 GBP2025-01-01 ~ 2025-12-31
6,740,359 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
28,561 GBP2025-12-31
61,373 GBP2024-12-31
Fixed Assets
28,561 GBP2025-12-31
61,373 GBP2024-12-31
Total Inventories
1,052,250 GBP2025-12-31
834,269 GBP2024-12-31
Debtors
Current
10,650,898 GBP2025-12-31
10,091,995 GBP2024-12-31
Cash at bank and in hand
8,998,150 GBP2025-12-31
7,907,205 GBP2024-12-31
Current Assets
20,701,298 GBP2025-12-31
18,833,469 GBP2024-12-31
Net Current Assets/Liabilities
11,306,116 GBP2025-12-31
10,702,815 GBP2024-12-31
Total Assets Less Current Liabilities
11,334,677 GBP2025-12-31
10,764,188 GBP2024-12-31
Net Assets/Liabilities
11,177,912 GBP2025-12-31
10,607,423 GBP2024-12-31
Equity
Called up share capital
4,717,498 GBP2025-12-31
4,717,498 GBP2024-12-31
4,717,498 GBP2024-01-01
Equity
11,177,912 GBP2025-12-31
10,607,423 GBP2024-12-31
10,867,064 GBP2024-01-01
Retained earnings (accumulated losses)
6,460,414 GBP2025-12-31
5,889,925 GBP2024-12-31
6,149,566 GBP2024-01-01
Profit/Loss
Retained earnings (accumulated losses)
7,570,489 GBP2025-01-01 ~ 2025-12-31
6,740,359 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
7,570,489 GBP2025-01-01 ~ 2025-12-31
6,740,359 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
7,570,489 GBP2025-01-01 ~ 2025-12-31
6,740,359 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-7,000,000 GBP2025-01-01 ~ 2025-12-31
-7,000,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-7,000,000 GBP2025-01-01 ~ 2025-12-31
-7,000,000 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-7,000,000 GBP2025-01-01 ~ 2025-12-31
-7,000,000 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
-7,000,000 GBP2025-01-01 ~ 2025-12-31
-7,000,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
34,500 GBP2025-01-01 ~ 2025-12-31
31,000 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,115,221 GBP2025-01-01 ~ 2025-12-31
2,056,998 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
328,295 GBP2025-01-01 ~ 2025-12-31
258,762 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
2,800,860 GBP2025-01-01 ~ 2025-12-31
2,630,513 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
239,653 GBP2025-01-01 ~ 2025-12-31
231,488 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
2,523,495 GBP2025-01-01 ~ 2025-12-31
2,246,786 GBP2024-01-01 ~ 2024-12-31
Dividends Paid on Shares
7,000,000 GBP2025-01-01 ~ 2025-12-31
7,000,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
29,495,800 GBP2025-12-31
29,495,800 GBP2024-12-31
Computer software
286,598 GBP2025-12-31
286,598 GBP2024-12-31
Intangible Assets - Gross Cost
39,755,798 GBP2025-12-31
39,755,798 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
29,495,800 GBP2025-12-31
29,495,800 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
39,755,798 GBP2025-12-31
39,755,798 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
445,666 GBP2025-12-31
445,666 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
384,293 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
417,105 GBP2025-12-31
Property, Plant & Equipment
Furniture and fittings
28,561 GBP2025-12-31
61,373 GBP2024-12-31
Finished Goods/Goods for Resale
1,052,250 GBP2025-12-31
834,269 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
10,120,638 GBP2025-12-31
9,631,349 GBP2024-12-31
Other Debtors
Current
208,291 GBP2025-12-31
286,846 GBP2024-12-31
Prepayments/Accrued Income
Current
321,969 GBP2025-12-31
173,800 GBP2024-12-31
Cash and Cash Equivalents
8,998,150 GBP2025-12-31
7,907,205 GBP2024-12-31
Trade Creditors/Trade Payables
Current
2,390,426 GBP2025-12-31
2,828,419 GBP2024-12-31
Amounts owed to group undertakings
Current
2,894,589 GBP2025-12-31
2,058,450 GBP2024-12-31
Taxation/Social Security Payable
Current
135,459 GBP2025-12-31
73,144 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
3,974,708 GBP2025-12-31
3,170,641 GBP2024-12-31
Creditors
Current
9,395,182 GBP2025-12-31
8,130,654 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,717,498 shares2025-12-31
4,717,498 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1.002025-01-01 ~ 2025-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
200,640 GBP2025-12-31
200,640 GBP2024-12-31
Between one and five year
284,240 GBP2025-12-31
484,880 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
484,880 GBP2025-12-31
685,520 GBP2024-12-31