Distribution Costs
-327,383 GBP2024-01-01 ~ 2024-12-31
-373,100 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,056,908 GBP2024-01-01 ~ 2024-12-31
-3,625,545 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
435 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
351,688 GBP2024-01-01 ~ 2024-12-31
574,782 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
488,931 GBP2024-01-01 ~ 2024-12-31
477,647 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
488,931 GBP2024-01-01 ~ 2024-12-31
477,647 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
878,110 GBP2024-12-31
816,466 GBP2023-12-31
Debtors
10,218,844 GBP2024-12-31
6,834,091 GBP2023-12-31
Cash at bank and in hand
1,296,145 GBP2024-12-31
1,936,238 GBP2023-12-31
Current Assets
15,651,817 GBP2024-12-31
13,090,250 GBP2023-12-31
Net Current Assets/Liabilities
4,818,887 GBP2024-12-31
4,907,719 GBP2023-12-31
Total Assets Less Current Liabilities
5,696,997 GBP2024-12-31
5,724,185 GBP2023-12-31
Net Assets/Liabilities
5,482,606 GBP2024-12-31
5,133,675 GBP2023-12-31
Equity
Called up share capital
20,000 GBP2024-12-31
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Retained earnings (accumulated losses)
5,462,606 GBP2024-12-31
5,113,675 GBP2023-12-31
4,760,559 GBP2022-12-31
Equity
5,482,606 GBP2024-12-31
5,133,675 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
488,931 GBP2024-01-01 ~ 2024-12-31
477,647 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-124,531 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-140,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
17,500 GBP2024-01-01 ~ 2024-12-31
16,305 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1172024-01-01 ~ 2024-12-31
1182023-01-01 ~ 2023-12-31
Wages/Salaries
3,841,520 GBP2024-01-01 ~ 2024-12-31
3,357,024 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,305 GBP2024-01-01 ~ 2024-12-31
79,257 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,287,714 GBP2024-01-01 ~ 2024-12-31
3,736,826 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
493,667 GBP2024-01-01 ~ 2024-12-31
359,302 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-32,561 GBP2024-01-01 ~ 2024-12-31
-15,973 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
526,339 GBP2024-12-31
242,250 GBP2023-12-31
Plant and equipment
1,402,296 GBP2024-12-31
1,377,100 GBP2023-12-31
Furniture and fittings
147,851 GBP2024-12-31
147,851 GBP2023-12-31
Computers
227,044 GBP2024-12-31
292,645 GBP2023-12-31
Motor vehicles
345,740 GBP2024-12-31
283,021 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,649,270 GBP2024-12-31
2,342,867 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-70,044 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-6,086 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-76,130 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
50,300 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
1,126,995 GBP2024-12-31
998,678 GBP2023-12-31
Furniture and fittings
140,647 GBP2024-12-31
132,275 GBP2023-12-31
Computers
220,585 GBP2024-12-31
207,911 GBP2023-12-31
Motor vehicles
232,633 GBP2024-12-31
187,537 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,771,160 GBP2024-12-31
1,526,401 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
50,300 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
128,317 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
8,372 GBP2024-01-01 ~ 2024-12-31
Computers
12,674 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
45,096 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
244,759 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
476,039 GBP2024-12-31
242,250 GBP2023-12-31
Plant and equipment
275,301 GBP2024-12-31
378,422 GBP2023-12-31
Furniture and fittings
7,204 GBP2024-12-31
15,576 GBP2023-12-31
Computers
6,459 GBP2024-12-31
84,734 GBP2023-12-31
Motor vehicles
113,107 GBP2024-12-31
95,484 GBP2023-12-31
Finished Goods/Goods for Resale
260,576 GBP2024-12-31
494,828 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
448,433 GBP2024-12-31
842,837 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,703,202 GBP2024-12-31
1,493,546 GBP2023-12-31
Other Debtors
Current
2,779,386 GBP2024-12-31
2,492,499 GBP2023-12-31
Prepayments/Accrued Income
Current
4,287,823 GBP2024-12-31
2,005,209 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
311,862 GBP2024-12-31
303,257 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
31,695 GBP2024-12-31
40,197 GBP2023-12-31
Other Remaining Borrowings
Current
0 GBP2024-12-31
100,935 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,020,598 GBP2024-12-31
4,132,886 GBP2023-12-31
Corporation Tax Payable
Current
151,845 GBP2024-12-31
234,093 GBP2023-12-31
Other Taxation & Social Security Payable
Current
665,984 GBP2024-12-31
351,398 GBP2023-12-31
Other Creditors
Current
2,560,352 GBP2024-12-31
2,124,985 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,090,594 GBP2024-12-31
894,780 GBP2023-12-31
Creditors
Current
10,832,930 GBP2024-12-31
8,182,531 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
156,391 GBP2024-12-31
468,254 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
31,695 GBP2023-12-31
Creditors
Non-current
156,391 GBP2024-12-31
499,949 GBP2023-12-31
Bank Borrowings
468,253 GBP2024-12-31
771,511 GBP2023-12-31
Total Borrowings
468,253 GBP2024-12-31
872,446 GBP2023-12-31
Current
311,862 GBP2024-12-31
404,192 GBP2023-12-31
Non-current
156,391 GBP2024-12-31
468,254 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
31,695 GBP2024-12-31
40,197 GBP2023-12-31
Minimum gross finance lease payments owing
31,695 GBP2024-12-31
71,892 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
20,000 shares2024-12-31
20,000 shares2023-12-31