Turnover/Revenue
14,274,633 GBP2024-01-01 ~ 2024-12-31
13,657,861 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,410,042 GBP2024-01-01 ~ 2024-12-31
-1,258,982 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,688,859 GBP2024-01-01 ~ 2024-12-31
-5,042,387 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,243,467 GBP2024-01-01 ~ 2024-12-31
343,709 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-94,362 GBP2024-01-01 ~ 2024-12-31
-174,623 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,149,105 GBP2024-01-01 ~ 2024-12-31
169,086 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,604,542 GBP2024-01-01 ~ 2024-12-31
107,417 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
33,364 GBP2024-12-31
66,815 GBP2023-12-31
Property, Plant & Equipment
299,352 GBP2024-12-31
252,633 GBP2023-12-31
Fixed Assets
332,716 GBP2024-12-31
319,448 GBP2023-12-31
Total Inventories
1,021,562 GBP2024-12-31
945,365 GBP2023-12-31
Debtors
1,835,567 GBP2024-12-31
1,976,917 GBP2023-12-31
Cash at bank and in hand
507,417 GBP2024-12-31
254,367 GBP2023-12-31
Current Assets
3,364,546 GBP2024-12-31
3,176,649 GBP2023-12-31
Net Current Assets/Liabilities
294,296 GBP2024-12-31
-406,978 GBP2023-12-31
Total Assets Less Current Liabilities
627,012 GBP2024-12-31
-87,530 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
626,912 GBP2024-12-31
-87,630 GBP2023-12-31
-195,047 GBP2022-12-31
Equity
627,012 GBP2024-12-31
-87,530 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,604,542 GBP2024-01-01 ~ 2024-12-31
107,417 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-890,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
20,000 GBP2024-01-01 ~ 2024-12-31
35,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
89,108 GBP2024-01-01 ~ 2024-12-31
566,504 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
102024-01-01 ~ 2024-12-31
942023-01-01 ~ 2023-12-31
Wages/Salaries
1,505,184 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
368 GBP2024-01-01 ~ 2024-12-31
343,242 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
14 GBP2024-01-01 ~ 2024-12-31
112,476 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,505,566 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
90,392 GBP2024-01-01 ~ 2024-12-31
-59,590 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
189,345 GBP2024-12-31
279,069 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
155,981 GBP2024-12-31
212,254 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
33,646 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
33,364 GBP2024-12-31
66,815 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
142,665 GBP2024-12-31
101,910 GBP2023-12-31
Furniture and fittings
192,503 GBP2024-12-31
180,634 GBP2023-12-31
Computers
138,825 GBP2024-12-31
119,330 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
745,011 GBP2024-12-31
609,184 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
211,148 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
497 GBP2024-12-31
0 GBP2023-12-31
Furniture and fittings
158,277 GBP2024-12-31
130,287 GBP2023-12-31
Computers
104,838 GBP2024-12-31
79,776 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
445,659 GBP2024-12-31
356,551 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
497 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
27,990 GBP2024-01-01 ~ 2024-12-31
Computers
25,062 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
89,108 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
124,591 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
86,557 GBP2024-12-31
Plant and equipment
142,168 GBP2024-12-31
101,910 GBP2023-12-31
Furniture and fittings
34,226 GBP2024-12-31
50,347 GBP2023-12-31
Computers
33,987 GBP2024-12-31
39,554 GBP2023-12-31
Raw materials and consumables
11,075 GBP2024-12-31
36,104 GBP2023-12-31
Finished Goods/Goods for Resale
1,010,487 GBP2024-12-31
909,261 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,153,837 GBP2024-12-31
1,113,972 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
94,811 GBP2024-12-31
47,838 GBP2023-12-31
Other Debtors
Current
85,066 GBP2024-12-31
23 GBP2023-12-31
Prepayments/Accrued Income
Current
92,592 GBP2024-12-31
315,431 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
210,665 GBP2024-12-31
301,057 GBP2023-12-31
Other Debtors
Non-current
198,596 GBP2024-12-31
198,596 GBP2023-12-31
Trade Creditors/Trade Payables
Current
275,583 GBP2024-12-31
871,773 GBP2023-12-31
Amounts owed to group undertakings
Current
862,540 GBP2024-12-31
829,278 GBP2023-12-31
Corporation Tax Payable
Current
575,430 GBP2024-12-31
121,259 GBP2023-12-31
Other Taxation & Social Security Payable
Current
168,627 GBP2024-12-31
298,923 GBP2023-12-31
Other Creditors
Current
179,650 GBP2024-12-31
285,023 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,008,420 GBP2024-12-31
1,177,371 GBP2023-12-31
Creditors
Current
3,070,250 GBP2024-12-31
3,583,627 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
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
169,048 GBP2024-12-31
Between two and five year
144,964 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
314,012 GBP2024-12-31