Cost of Sales
-24,337,125 GBP2024-01-01 ~ 2024-12-31
-23,362,050 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-6,064,761 GBP2024-01-01 ~ 2024-12-31
-5,931,473 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,820,945 GBP2024-01-01 ~ 2024-12-31
-8,556,806 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
6,830,939 GBP2024-01-01 ~ 2024-12-31
3,603,262 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
678,890 GBP2024-12-31
905,210 GBP2023-12-31
Other
387,494 GBP2024-12-31
244,674 GBP2023-12-31
Intangible Assets
1,066,384 GBP2024-12-31
1,149,884 GBP2023-12-31
Property, Plant & Equipment
2,686,462 GBP2024-12-31
2,629,840 GBP2023-12-31
Fixed Assets
3,752,846 GBP2024-12-31
3,779,724 GBP2023-12-31
Debtors
11,990,256 GBP2024-12-31
10,686,499 GBP2023-12-31
Current assets - Investments
7,000,000 GBP2024-12-31
0 GBP2023-12-31
Cash at bank and in hand
7,631,927 GBP2024-12-31
8,407,052 GBP2023-12-31
Current Assets
33,094,942 GBP2024-12-31
26,918,634 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,278,657 GBP2024-12-31
Net Current Assets/Liabilities
23,816,285 GBP2024-12-31
16,911,676 GBP2023-12-31
Total Assets Less Current Liabilities
27,569,131 GBP2024-12-31
20,691,400 GBP2023-12-31
Net Assets/Liabilities
26,803,642 GBP2024-12-31
19,972,703 GBP2023-12-31
Equity
Called up share capital
1,200,000 GBP2024-12-31
1,200,000 GBP2023-12-31
1,200,000 GBP2022-12-31
Retained earnings (accumulated losses)
25,603,642 GBP2024-12-31
18,772,703 GBP2023-12-31
15,169,441 GBP2022-12-31
Equity
26,803,642 GBP2024-12-31
19,972,703 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
6,830,939 GBP2024-01-01 ~ 2024-12-31
3,603,262 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
36,250 GBP2024-01-01 ~ 2024-12-31
34,550 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
1032024-01-01 ~ 2024-12-31
1032023-01-01 ~ 2023-12-31
Average Number of Employees
2842024-01-01 ~ 2024-12-31
2832023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
549,338 GBP2024-01-01 ~ 2024-12-31
515,178 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
162 GBP2024-01-01 ~ 2024-12-31
3,119 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
65,312 GBP2024-01-01 ~ 2024-12-31
174,723 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
8,339,071 GBP2024-01-01 ~ 2024-12-31
4,524,965 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
4,873,859 GBP2024-12-31
4,873,859 GBP2023-12-31
Computer software
1,246,948 GBP2024-12-31
1,009,942 GBP2023-12-31
Intangible Assets - Gross Cost
6,238,936 GBP2024-12-31
6,001,930 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,194,969 GBP2024-12-31
3,968,649 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
5,172,552 GBP2024-12-31
4,852,046 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
226,320 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
320,506 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
67,431 GBP2024-12-31
67,431 GBP2023-12-31
Plant and equipment
2,476,584 GBP2024-12-31
2,143,350 GBP2023-12-31
Furniture and fittings
952,756 GBP2024-12-31
901,604 GBP2023-12-31
Motor vehicles
2,127,071 GBP2024-12-31
1,935,914 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,589,706 GBP2024-12-31
5,937,776 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,540 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-114,593 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-118,133 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
33,176 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
1,662,326 GBP2024-12-31
1,533,156 GBP2023-12-31
Furniture and fittings
317,037 GBP2024-12-31
203,126 GBP2023-12-31
Motor vehicles
1,092,432 GBP2024-12-31
852,422 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,903,244 GBP2024-12-31
3,307,936 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
16,588 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
132,710 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
130,499 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
345,490 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
704,328 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,540 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-105,480 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-109,020 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
34,255 GBP2024-12-31
67,431 GBP2023-12-31
Plant and equipment
814,258 GBP2024-12-31
610,194 GBP2023-12-31
Furniture and fittings
635,719 GBP2024-12-31
698,478 GBP2023-12-31
Motor vehicles
1,034,639 GBP2024-12-31
1,083,492 GBP2023-12-31
Finished Goods/Goods for Resale
2,945,238 GBP2024-12-31
3,511,137 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
10,645,916 GBP2024-12-31
9,179,215 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
151,970 GBP2024-12-31
183,835 GBP2023-12-31
Prepayments/Accrued Income
Current
1,192,370 GBP2024-12-31
1,323,449 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
11,990,256 GBP2024-12-31
Amounts falling due within one year, Current
10,686,499 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2024-12-31
23,870 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,878,775 GBP2024-12-31
4,281,708 GBP2023-12-31
Corporation Tax Payable
Current
101,953 GBP2024-12-31
160,470 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,657,850 GBP2024-12-31
954,119 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,595,267 GBP2024-12-31
1,124,763 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2024-12-31
23,870 GBP2023-12-31
Equity
Called up share capital
1,200,000 GBP2024-12-31
1,200,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,069,487 GBP2024-12-31
330,705 GBP2023-12-31
Between two and five year
3,153,497 GBP2024-12-31
384,929 GBP2023-12-31
More than five year
5,290,000 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,512,984 GBP2024-12-31
715,634 GBP2023-12-31