Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
27,447,569 GBP2024-01-01 ~ 2024-12-31
21,743,325 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
16,709,147 GBP2024-01-01 ~ 2024-12-31
12,496,917 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,738,422 GBP2024-01-01 ~ 2024-12-31
9,246,408 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,799,611 GBP2024-01-01 ~ 2024-12-31
5,274,966 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,938,811 GBP2024-01-01 ~ 2024-12-31
4,145,362 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,082,793 GBP2024-01-01 ~ 2024-12-31
949,735 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
302 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
6,021,604 GBP2024-01-01 ~ 2024-12-31
5,094,795 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,468,626 GBP2024-01-01 ~ 2024-12-31
1,274,255 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
4,552,978 GBP2024-01-01 ~ 2024-12-31
3,820,540 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
4,552,978 GBP2024-01-01 ~ 2024-12-31
3,820,540 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
857,849 GBP2024-12-31
733,737 GBP2023-12-31
Fixed Assets
857,849 GBP2024-12-31
733,737 GBP2023-12-31
Total Inventories
4,372,746 GBP2024-12-31
3,272,733 GBP2023-12-31
Debtors
26,856,216 GBP2024-12-31
24,474,576 GBP2023-12-31
Cash at bank and in hand
838,181 GBP2024-12-31
393,106 GBP2023-12-31
Current Assets
32,067,143 GBP2024-12-31
28,140,415 GBP2023-12-31
Creditors
Current
3,081,436 GBP2024-12-31
3,627,087 GBP2023-12-31
Net Current Assets/Liabilities
28,985,707 GBP2024-12-31
24,513,328 GBP2023-12-31
Total Assets Less Current Liabilities
29,843,556 GBP2024-12-31
25,247,065 GBP2023-12-31
Net Assets/Liabilities
29,704,016 GBP2024-12-31
25,151,038 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
29,703,916 GBP2024-12-31
25,150,938 GBP2023-12-31
21,330,398 GBP2022-12-31
Equity
29,704,016 GBP2024-12-31
25,151,038 GBP2023-12-31
21,330,498 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,552,978 GBP2024-01-01 ~ 2024-12-31
3,820,540 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,740,844 GBP2024-01-01 ~ 2024-12-31
2,399,646 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
319,066 GBP2024-01-01 ~ 2024-12-31
290,748 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
129,741 GBP2024-01-01 ~ 2024-12-31
112,118 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,189,651 GBP2024-01-01 ~ 2024-12-31
2,802,512 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
442024-01-01 ~ 2024-12-31
382023-01-01 ~ 2023-12-31
Director Remuneration
229,915 GBP2024-01-01 ~ 2024-12-31
220,121 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
128,917 GBP2024-01-01 ~ 2024-12-31
90,591 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,200 GBP2024-01-01 ~ 2024-12-31
16,200 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,424,813 GBP2024-01-01 ~ 2024-12-31
1,178,118 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,505,401 GBP2024-01-01 ~ 2024-12-31
1,273,699 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
4,000,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,000,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
44,107 GBP2024-12-31
29,589 GBP2023-12-31
Plant and equipment
1,104,956 GBP2024-12-31
947,828 GBP2023-12-31
Furniture and fittings
163,018 GBP2024-12-31
96,678 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,312,081 GBP2024-12-31
1,074,095 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-53,273 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-53,273 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
31,636 GBP2024-12-31
29,589 GBP2023-12-31
Plant and equipment
335,871 GBP2024-12-31
245,232 GBP2023-12-31
Furniture and fittings
86,725 GBP2024-12-31
65,537 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
454,232 GBP2024-12-31
340,358 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,047 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
105,682 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
21,188 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
128,917 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-15,043 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,043 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
12,471 GBP2024-12-31
Plant and equipment
769,085 GBP2024-12-31
702,596 GBP2023-12-31
Furniture and fittings
76,293 GBP2024-12-31
31,141 GBP2023-12-31
Merchandise
4,372,746 GBP2024-12-31
3,272,733 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,539,428 GBP2024-12-31
5,181,688 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
20,057,618 GBP2024-12-31
18,963,184 GBP2023-12-31
Other Debtors
Current
9,750 GBP2024-12-31
110 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
116,882 GBP2023-12-31
Prepayments/Accrued Income
Current
249,420 GBP2024-12-31
212,712 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
26,856,216 GBP2024-12-31
24,474,576 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,364,718 GBP2024-12-31
1,783,489 GBP2023-12-31
Amounts owed to group undertakings
Current
479,625 GBP2024-12-31
480,525 GBP2023-12-31
Corporation Tax Payable
Current
104,812 GBP2024-12-31
Other Taxation & Social Security Payable
Current
317,782 GBP2024-12-31
338,687 GBP2023-12-31
Other Creditors
Current
13,809 GBP2024-12-31
11,604 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
715,711 GBP2024-12-31
984,608 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
170,215 GBP2024-12-31
171,250 GBP2023-12-31
Between one and five year
120,905 GBP2024-12-31
247,228 GBP2023-12-31
All periods
291,120 GBP2024-12-31
418,478 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
139,540 GBP2024-12-31
96,027 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31