Administrative Expenses
-4,928,138 GBP2024-01-01 ~ 2024-12-31
-4,928,795 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
45,860 GBP2024-01-01 ~ 2024-12-31
48,386 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,103,324 GBP2024-01-01 ~ 2024-12-31
2,301,474 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,027,406 GBP2024-01-01 ~ 2024-12-31
-547,875 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,075,918 GBP2024-01-01 ~ 2024-12-31
1,753,599 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
13,833 GBP2024-12-31
16,911 GBP2023-12-31
Debtors
11,631,470 GBP2024-12-31
11,214,507 GBP2023-12-31
Cash at bank and in hand
1,658,777 GBP2024-12-31
3,558,406 GBP2023-12-31
Current Assets
15,804,622 GBP2024-12-31
17,662,930 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-13,891,637 GBP2023-12-31
Net Current Assets/Liabilities
5,160,289 GBP2024-12-31
3,771,293 GBP2023-12-31
Total Assets Less Current Liabilities
5,174,122 GBP2024-12-31
3,788,204 GBP2023-12-31
Net Assets/Liabilities
5,154,122 GBP2024-12-31
3,778,204 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Other miscellaneous reserve
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
Retained earnings (accumulated losses)
3,154,122 GBP2024-12-31
1,778,204 GBP2023-12-31
1,524,605 GBP2022-12-31
Equity
5,154,122 GBP2024-12-31
3,778,204 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,075,918 GBP2024-01-01 ~ 2024-12-31
1,753,599 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,700,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
29,500 GBP2024-01-01 ~ 2024-12-31
28,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
182024-01-01 ~ 2024-12-31
172023-01-01 ~ 2023-12-31
Wages/Salaries
2,015,143 GBP2024-01-01 ~ 2024-12-31
1,832,029 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
88,796 GBP2024-01-01 ~ 2024-12-31
78,492 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,299,763 GBP2024-01-01 ~ 2024-12-31
2,079,457 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
630,607 GBP2024-01-01 ~ 2024-12-31
594,013 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,114,905 GBP2024-12-31
1,108,308 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,212,864 GBP2024-12-31
1,206,267 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
97,959 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,101,072 GBP2024-12-31
1,091,397 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,199,031 GBP2024-12-31
1,189,356 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
9,675 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
9,675 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
97,959 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
13,833 GBP2024-12-31
16,911 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
11,139,254 GBP2024-12-31
10,714,413 GBP2023-12-31
Other Debtors
Current
424,153 GBP2024-12-31
433,942 GBP2023-12-31
Prepayments/Accrued Income
Current
59,116 GBP2024-12-31
57,205 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
8,947 GBP2024-12-31
8,947 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
11,631,470 GBP2024-12-31
Current, Amounts falling due within one year
11,214,507 GBP2023-12-31
Finished Goods/Goods for Resale
2,514,375 GBP2024-12-31
2,890,017 GBP2023-12-31
Trade Creditors/Trade Payables
Current
593,240 GBP2024-12-31
580,898 GBP2023-12-31
Amounts owed to group undertakings
Current
8,773,857 GBP2024-12-31
12,078,219 GBP2023-12-31
Corporation Tax Payable
Current
402,406 GBP2024-12-31
289,125 GBP2023-12-31
Other Taxation & Social Security Payable
Current
72,069 GBP2024-12-31
68,822 GBP2023-12-31
Other Creditors
Current
8,396 GBP2024-12-31
38,771 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
794,365 GBP2024-12-31
835,802 GBP2023-12-31
Creditors
Current
10,644,333 GBP2024-12-31
13,891,637 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
500,000 shares2024-12-31
500,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
122,499 GBP2024-12-31
Between two and five year
291,648 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
414,147 GBP2024-12-31