Average Number of Employees
802024-01-01 ~ 2024-12-31
862023-01-01 ~ 2023-12-31
Turnover/Revenue
25,281,281 GBP2024-01-01 ~ 2024-12-31
23,833,385 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-13,112,020 GBP2024-01-01 ~ 2024-12-31
-12,883,807 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
12,169,261 GBP2024-01-01 ~ 2024-12-31
10,949,578 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,932,519 GBP2024-01-01 ~ 2024-12-31
-8,901,017 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,236,742 GBP2024-01-01 ~ 2024-12-31
2,133,179 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,210,110 GBP2024-01-01 ~ 2024-12-31
1,968,259 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
8,720,663 GBP2024-12-31
6,309,586 GBP2023-12-31
5,137,167 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,411,077 GBP2024-01-01 ~ 2024-12-31
1,422,419 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
3,724 GBP2024-12-31
5,990 GBP2023-12-31
Property, Plant & Equipment
680,604 GBP2024-12-31
426,679 GBP2023-12-31
Fixed Assets - Investments
1,082 GBP2024-12-31
1,082 GBP2023-12-31
Fixed Assets
685,410 GBP2024-12-31
433,751 GBP2023-12-31
Total Inventories
4,351,815 GBP2024-12-31
5,017,553 GBP2023-12-31
Debtors
Current
4,795,502 GBP2024-12-31
3,550,316 GBP2023-12-31
Cash at bank and in hand
6,312,067 GBP2024-12-31
3,513,182 GBP2023-12-31
Current Assets
15,459,384 GBP2024-12-31
12,081,051 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,156,215 GBP2023-12-31
Net Current Assets/Liabilities
10,504,994 GBP2024-12-31
6,924,836 GBP2023-12-31
Total Assets Less Current Liabilities
11,190,404 GBP2024-12-31
7,358,587 GBP2023-12-31
Net Assets/Liabilities
9,185,664 GBP2024-12-31
6,774,587 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
Capital redemption reserve
465,000 GBP2024-12-31
465,000 GBP2023-12-31
Equity
9,185,664 GBP2024-12-31
6,774,587 GBP2023-12-31
Audit Fees/Expenses
17,869 GBP2024-01-01 ~ 2024-12-31
17,030 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,113,683 GBP2024-01-01 ~ 2024-12-31
3,373,780 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
321,255 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
3,498,131 GBP2024-01-01 ~ 2024-12-31
3,375,845 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
68,820 GBP2024-01-01 ~ 2024-12-31
77,187 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
4,740 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
802,528 GBP2024-01-01 ~ 2024-12-31
462,945 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
250,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
214,565 GBP2024-12-31
212,420 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
19,000 GBP2024-12-31
19,000 GBP2023-12-31
Furniture and fittings
2,592,362 GBP2024-12-31
2,099,281 GBP2023-12-31
Office equipment
484,773 GBP2024-12-31
470,747 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,556,053 GBP2024-12-31
3,048,946 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
19,000 GBP2023-12-31
Furniture and fittings
1,760,423 GBP2023-12-31
Office equipment
409,210 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,622,267 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
34,962 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
253,182 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
19,000 GBP2024-12-31
Furniture and fittings
1,975,323 GBP2024-12-31
Office equipment
444,172 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,875,449 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
617,039 GBP2024-12-31
338,858 GBP2023-12-31
Office equipment
40,601 GBP2024-12-31
61,537 GBP2023-12-31
Finished Goods/Goods for Resale
4,351,815 GBP2024-12-31
5,017,553 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
507,457 GBP2024-12-31
569,794 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,260,714 GBP2024-12-31
1,332,263 GBP2023-12-31
Other Debtors
Current
2,031,903 GBP2024-12-31
709,353 GBP2023-12-31
Prepayments/Accrued Income
Current
995,428 GBP2024-12-31
938,906 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,252,552 GBP2024-12-31
831,105 GBP2023-12-31
Amounts owed to group undertakings
Current
281,949 GBP2024-12-31
1,780,935 GBP2023-12-31
Corporation Tax Payable
Current
450,442 GBP2024-12-31
261,635 GBP2023-12-31
Taxation/Social Security Payable
Current
1,691,550 GBP2024-12-31
653,047 GBP2023-12-31
Other Creditors
Current
32,409 GBP2024-12-31
85,912 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,245,488 GBP2024-12-31
1,543,581 GBP2023-12-31
Creditors
Current
4,954,390 GBP2024-12-31
5,156,215 GBP2023-12-31
Bank Borrowings
Non-current
2,000,000 GBP2024-12-31
584,000 GBP2023-12-31
Creditors
Non-current
2,000,000 GBP2024-12-31
584,000 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
584,000 GBP2023-12-31
Total Borrowings
2,000,000 GBP2024-12-31
584,000 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-4,740 GBP2024-01-01 ~ 2024-12-31
Net Deferred Tax Liability/Asset
-4,740 GBP2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-4,740 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
1 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
2,448,404 GBP2024-12-31
2,310,540 GBP2023-12-31
Between one and five year
4,800,790 GBP2024-12-31
7,112,120 GBP2023-12-31
More than five year
538,271 GBP2024-12-31
833,271 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,787,465 GBP2024-12-31
10,255,931 GBP2023-12-31