(expand)Cost of Sales
6,492,969 GBP2024-01-01 ~ 2024-12-31
6,857,469 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,644,916 GBP2024-01-01 ~ 2024-12-31
5,189,569 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,066,785 GBP2024-01-01 ~ 2024-12-31
4,289,428 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,942,839 GBP2024-01-01 ~ 2024-12-31
1,182,503 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
35,452 GBP2024-01-01 ~ 2024-12-31
30,602 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
10,434 GBP2024-01-01 ~ 2024-12-31
15,468 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,017,857 GBP2024-01-01 ~ 2024-12-31
1,197,637 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
165,375 GBP2024-01-01 ~ 2024-12-31
-179,477 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,852,482 GBP2024-01-01 ~ 2024-12-31
1,377,114 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,852,482 GBP2024-01-01 ~ 2024-12-31
1,377,114 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
777,652 GBP2024-12-31
860,265 GBP2023-12-31
Property, Plant & Equipment
707,711 GBP2024-12-31
691,844 GBP2023-12-31
Fixed Assets - Investments
1,010,715 GBP2023-12-31
Fixed Assets
1,485,363 GBP2024-12-31
2,562,824 GBP2023-12-31
Total Inventories
1,576,119 GBP2024-12-31
1,912,699 GBP2023-12-31
Debtors
5,157,963 GBP2024-12-31
4,914,916 GBP2023-12-31
Cash at bank and in hand
555,530 GBP2024-12-31
938,716 GBP2023-12-31
Current Assets
7,289,612 GBP2024-12-31
7,766,331 GBP2023-12-31
Creditors
Current
2,004,944 GBP2024-12-31
2,896,594 GBP2023-12-31
Net Current Assets/Liabilities
5,284,668 GBP2024-12-31
4,869,737 GBP2023-12-31
Total Assets Less Current Liabilities
6,770,031 GBP2024-12-31
7,432,561 GBP2023-12-31
Creditors
Non-current
-37,012 GBP2024-12-31
-16,385 GBP2023-12-31
Net Assets/Liabilities
6,543,391 GBP2024-12-31
7,227,974 GBP2023-12-31
Equity
Called up share capital
700 GBP2024-12-31
700 GBP2023-12-31
700 GBP2022-12-31
Retained earnings (accumulated losses)
6,542,691 GBP2024-12-31
7,227,274 GBP2023-12-31
6,291,860 GBP2022-12-31
Equity
6,543,391 GBP2024-12-31
7,227,974 GBP2023-12-31
6,292,560 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,537,065 GBP2024-01-01 ~ 2024-12-31
-441,700 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,537,065 GBP2024-01-01 ~ 2024-12-31
-441,700 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,852,482 GBP2024-01-01 ~ 2024-12-31
1,377,114 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,839,834 GBP2024-01-01 ~ 2024-12-31
1,613,185 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
207,311 GBP2024-01-01 ~ 2024-12-31
170,905 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,050 GBP2024-01-01 ~ 2024-12-31
30,878 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,083,195 GBP2024-01-01 ~ 2024-12-31
1,814,968 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
402024-01-01 ~ 2024-12-31
402023-01-01 ~ 2023-12-31
Director Remuneration
192,674 GBP2024-01-01 ~ 2024-12-31
200,074 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
133,059 GBP2024-01-01 ~ 2024-12-31
164,149 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
163,948 GBP2024-01-01 ~ 2024-12-31
69,042 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
754,464 GBP2024-01-01 ~ 2024-12-31
299,409 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
885,941 GBP2024-12-31
864,815 GBP2023-12-31
Computer software
266,625 GBP2024-12-31
238,916 GBP2023-12-31
Intangible Assets - Gross Cost
2,152,566 GBP2024-12-31
2,103,731 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
305,235 GBP2024-12-31
199,859 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,374,914 GBP2024-12-31
1,243,466 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
105,376 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
131,448 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
580,706 GBP2024-12-31
664,956 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
52,880 GBP2024-12-31
33,318 GBP2023-12-31
Plant and equipment
1,023,621 GBP2024-12-31
1,000,012 GBP2023-12-31
Furniture and fittings
479,257 GBP2024-12-31
435,269 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
14,269 GBP2024-12-31
4,998 GBP2023-12-31
Plant and equipment
600,261 GBP2024-12-31
529,161 GBP2023-12-31
Furniture and fittings
339,063 GBP2024-12-31
320,740 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
9,271 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
71,100 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
18,323 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
38,611 GBP2024-12-31
28,320 GBP2023-12-31
Plant and equipment
423,360 GBP2024-12-31
470,851 GBP2023-12-31
Furniture and fittings
140,194 GBP2024-12-31
114,529 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
103,402 GBP2024-12-31
81,831 GBP2023-12-31
Computers
115,801 GBP2024-12-31
97,176 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,774,961 GBP2024-12-31
1,647,606 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-31,044 GBP2024-01-01 ~ 2024-12-31
Computers
-793 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-31,837 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
29,847 GBP2024-12-31
32,220 GBP2023-12-31
Computers
83,810 GBP2024-12-31
68,643 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,067,250 GBP2024-12-31
955,762 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
18,405 GBP2024-01-01 ~ 2024-12-31
Computers
15,960 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
133,059 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-20,778 GBP2024-01-01 ~ 2024-12-31
Computers
-793 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,571 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
73,555 GBP2024-12-31
49,611 GBP2023-12-31
Computers
31,991 GBP2024-12-31
28,533 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
804,583 GBP2023-12-31
Investments in Group Undertakings
804,583 GBP2023-12-31
Merchandise
1,576,119 GBP2024-12-31
1,912,699 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,955,794 GBP2024-12-31
2,201,233 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,067,971 GBP2024-12-31
1,601,795 GBP2023-12-31
Other Debtors
Current
14,527 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
26,752 GBP2024-12-31
59,966 GBP2023-12-31
Prepayments/Accrued Income
Current
107,446 GBP2024-12-31
149,275 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,157,963 GBP2024-12-31
4,914,916 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
18,396 GBP2024-12-31
7,506 GBP2023-12-31
Trade Creditors/Trade Payables
Current
494,236 GBP2024-12-31
563,556 GBP2023-12-31
Amounts owed to group undertakings
Current
508,301 GBP2024-12-31
1,227,773 GBP2023-12-31
Other Taxation & Social Security Payable
Current
86,406 GBP2024-12-31
49,974 GBP2023-12-31
Other Creditors
Current
86,224 GBP2024-12-31
167,809 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
263,386 GBP2024-12-31
368,885 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
37,012 GBP2024-12-31
16,385 GBP2023-12-31
Between one and five year, hire purchase agreements
37,012 GBP2024-12-31
hire purchase agreements
55,408 GBP2024-12-31
23,891 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,480 GBP2024-12-31
41,102 GBP2023-12-31
Between one and five year
6,958 GBP2024-12-31
67,940 GBP2023-12-31
All periods
42,438 GBP2024-12-31
109,042 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
189,628 GBP2024-12-31
188,202 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
189,628 GBP2024-12-31
188,202 GBP2023-12-31