Distribution Costs
-2,168,279 GBP2025-01-01 ~ 2025-12-31
-878,219 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-1,494,255 GBP2025-01-01 ~ 2025-12-31
-1,058,201 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
41,617 GBP2025-01-01 ~ 2025-12-31
37,165 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
2,164,945 GBP2025-01-01 ~ 2025-12-31
1,977,208 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
1,601,553 GBP2025-01-01 ~ 2025-12-31
1,491,208 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
5,881 GBP2025-12-31
4,082 GBP2024-12-31
Fixed Assets - Investments
47,010 GBP2025-12-31
47,010 GBP2024-12-31
Fixed Assets
52,891 GBP2025-12-31
51,092 GBP2024-12-31
Debtors
4,873,811 GBP2025-12-31
4,142,066 GBP2024-12-31
Cash at bank and in hand
1,616,003 GBP2025-12-31
1,173,354 GBP2024-12-31
Current Assets
9,249,056 GBP2025-12-31
7,134,032 GBP2024-12-31
Net Current Assets/Liabilities
6,209,417 GBP2025-12-31
4,698,294 GBP2024-12-31
Total Assets Less Current Liabilities
6,262,308 GBP2025-12-31
4,749,386 GBP2024-12-31
Net Assets/Liabilities
6,249,095 GBP2025-12-31
4,747,542 GBP2024-12-31
Equity
Called up share capital
100 GBP2025-12-31
100 GBP2024-12-31
100 GBP2023-12-31
Retained earnings (accumulated losses)
6,248,995 GBP2025-12-31
4,747,442 GBP2024-12-31
3,256,234 GBP2023-12-31
Equity
6,249,095 GBP2025-12-31
4,747,542 GBP2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,601,553 GBP2025-01-01 ~ 2025-12-31
1,491,208 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-100,000 GBP2025-01-01 ~ 2025-12-31
Audit Fees/Expenses
13,850 GBP2025-01-01 ~ 2025-12-31
12,000 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
122025-01-01 ~ 2025-12-31
112024-01-01 ~ 2024-12-31
Wages/Salaries
835,929 GBP2025-01-01 ~ 2025-12-31
531,962 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
7,803 GBP2025-01-01 ~ 2025-12-31
4,540 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
958,074 GBP2025-01-01 ~ 2025-12-31
583,224 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
366,000 GBP2025-01-01 ~ 2025-12-31
140,000 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,369 GBP2025-01-01 ~ 2025-12-31
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Computers
39,148 GBP2025-12-31
45,174 GBP2024-12-31
Property, Plant & Equipment - Other Disposals
Computers
-10,520 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
33,267 GBP2025-12-31
41,092 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
2,508 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-10,333 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Computers
5,881 GBP2025-12-31
4,082 GBP2024-12-31
Other Investments Other Than Loans
Non-current
47,000 GBP2025-12-31
47,000 GBP2024-12-31
Amounts invested in assets
Non-current
47,010 GBP2025-12-31
47,010 GBP2024-12-31
Finished Goods/Goods for Resale
2,759,242 GBP2025-12-31
1,818,612 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
3,090,678 GBP2025-12-31
2,533,296 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
51,122 GBP2025-12-31
0 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
1,623,047 GBP2025-12-31
1,551,221 GBP2024-12-31
Other Debtors
Current
23,097 GBP2025-12-31
0 GBP2024-12-31
Prepayments/Accrued Income
Current
85,867 GBP2025-12-31
57,549 GBP2024-12-31
Trade Creditors/Trade Payables
Current
1,059,076 GBP2025-12-31
1,110,022 GBP2024-12-31
Amounts owed to group undertakings
Current
172,215 GBP2025-12-31
94,078 GBP2024-12-31
Corporation Tax Payable
Current
0 GBP2025-12-31
486,000 GBP2024-12-31
Other Taxation & Social Security Payable
Current
943,684 GBP2025-12-31
387,797 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
864,664 GBP2025-12-31
357,841 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-12-31
100 shares2024-12-31