Par Value of Share
Class 1 ordinary share
12025-01-01 ~ 2025-12-31
Turnover/Revenue
27,826,172 GBP2025-01-01 ~ 2025-12-31
27,447,569 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
16,416,379 GBP2025-01-01 ~ 2025-12-31
16,709,147 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
11,409,793 GBP2025-01-01 ~ 2025-12-31
10,738,422 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
6,986,177 GBP2025-01-01 ~ 2025-12-31
5,799,611 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
4,423,616 GBP2025-01-01 ~ 2025-12-31
4,938,811 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
906,994 GBP2025-01-01 ~ 2025-12-31
1,082,793 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
7,440 GBP2025-01-01 ~ 2025-12-31
Profit/Loss on Ordinary Activities Before Tax
5,323,170 GBP2025-01-01 ~ 2025-12-31
6,021,604 GBP2024-01-01 ~ 2024-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,354,955 GBP2025-01-01 ~ 2025-12-31
1,468,626 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
3,968,215 GBP2025-01-01 ~ 2025-12-31
4,552,978 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
3,968,215 GBP2025-01-01 ~ 2025-12-31
4,552,978 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
816,831 GBP2025-12-31
857,849 GBP2024-12-31
Fixed Assets
816,831 GBP2025-12-31
857,849 GBP2024-12-31
Total Inventories
3,357,089 GBP2025-12-31
4,372,746 GBP2024-12-31
Debtors
32,231,410 GBP2025-12-31
26,856,216 GBP2024-12-31
Cash at bank and in hand
880,726 GBP2025-12-31
838,181 GBP2024-12-31
Current Assets
36,469,225 GBP2025-12-31
32,067,143 GBP2024-12-31
Creditors
Current
3,471,181 GBP2025-12-31
3,081,436 GBP2024-12-31
Net Current Assets/Liabilities
32,998,044 GBP2025-12-31
28,985,707 GBP2024-12-31
Total Assets Less Current Liabilities
33,814,875 GBP2025-12-31
29,843,556 GBP2024-12-31
Net Assets/Liabilities
33,672,231 GBP2025-12-31
29,704,016 GBP2024-12-31
Equity
Called up share capital
100 GBP2025-12-31
100 GBP2024-12-31
100 GBP2023-12-31
Retained earnings (accumulated losses)
33,672,131 GBP2025-12-31
29,703,916 GBP2024-12-31
25,150,938 GBP2023-12-31
Equity
33,672,231 GBP2025-12-31
29,704,016 GBP2024-12-31
25,151,038 GBP2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,968,215 GBP2025-01-01 ~ 2025-12-31
4,552,978 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
3,105,810 GBP2025-01-01 ~ 2025-12-31
2,740,844 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
406,385 GBP2025-01-01 ~ 2025-12-31
319,066 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
138,981 GBP2025-01-01 ~ 2025-12-31
129,741 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
3,651,176 GBP2025-01-01 ~ 2025-12-31
3,189,651 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
482025-01-01 ~ 2025-12-31
442024-01-01 ~ 2024-12-31
Director Remuneration
135,509 GBP2025-01-01 ~ 2025-12-31
229,915 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
292,155 GBP2025-01-01 ~ 2025-12-31
128,917 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,700 GBP2025-01-01 ~ 2025-12-31
16,200 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
1,351,487 GBP2025-01-01 ~ 2025-12-31
1,424,813 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
1,330,793 GBP2025-01-01 ~ 2025-12-31
1,505,401 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Net goodwill
4,000,000 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,000,000 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
48,102 GBP2025-12-31
44,107 GBP2024-12-31
Plant and equipment
1,287,507 GBP2025-12-31
1,104,956 GBP2024-12-31
Furniture and fittings
173,983 GBP2025-12-31
163,018 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
1,509,592 GBP2025-12-31
1,312,081 GBP2024-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-63,152 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
-1,149 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Disposals
-64,301 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
35,076 GBP2025-12-31
31,636 GBP2024-12-31
Plant and equipment
548,957 GBP2025-12-31
335,871 GBP2024-12-31
Furniture and fittings
108,728 GBP2025-12-31
86,725 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
692,761 GBP2025-12-31
454,232 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,440 GBP2025-01-01 ~ 2025-12-31
Plant and equipment
266,529 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
22,186 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
292,155 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-53,443 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
-183 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-53,626 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Improvements to leasehold property
13,026 GBP2025-12-31
12,471 GBP2024-12-31
Plant and equipment
738,550 GBP2025-12-31
769,085 GBP2024-12-31
Furniture and fittings
65,255 GBP2025-12-31
76,293 GBP2024-12-31
Merchandise
3,357,089 GBP2025-12-31
4,372,746 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
11,020,016 GBP2025-12-31
6,539,428 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
20,964,612 GBP2025-12-31
20,057,618 GBP2024-12-31
Other Debtors
Current
9,750 GBP2025-12-31
9,750 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
109,738 GBP2025-12-31
Prepayments/Accrued Income
Current
127,294 GBP2025-12-31
249,420 GBP2024-12-31
Debtors
Amounts falling due within one year, Current
32,231,410 GBP2025-12-31
26,856,216 GBP2024-12-31
Trade Creditors/Trade Payables
Current
1,381,023 GBP2025-12-31
1,364,718 GBP2024-12-31
Amounts owed to group undertakings
Current
478,537 GBP2025-12-31
479,625 GBP2024-12-31
Corporation Tax Payable
Current
104,812 GBP2024-12-31
Other Taxation & Social Security Payable
Current
425,437 GBP2025-12-31
317,782 GBP2024-12-31
Other Creditors
Current
14,834 GBP2025-12-31
13,809 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
1,006,086 GBP2025-12-31
715,711 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
207,993 GBP2025-12-31
170,215 GBP2024-12-31
Between one and five year
134,210 GBP2025-12-31
120,905 GBP2024-12-31
All periods
342,203 GBP2025-12-31
291,120 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
142,644 GBP2025-12-31
139,540 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-12-31