Distribution Costs
-364,929 GBP2024-01-01 ~ 2024-12-31
-362,651 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-12,327,630 GBP2024-01-01 ~ 2024-12-31
-11,096,666 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
284,551 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,193,782 GBP2024-01-01 ~ 2024-12-31
847,594 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,105,371 GBP2024-01-01 ~ 2024-12-31
1,095,957 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
890,414 GBP2024-12-31
904,510 GBP2023-12-31
Debtors
18,864,115 GBP2024-12-31
18,653,608 GBP2023-12-31
Cash at bank and in hand
664,656 GBP2024-12-31
60 GBP2023-12-31
Current Assets
28,610,949 GBP2024-12-31
27,738,129 GBP2023-12-31
Net Current Assets/Liabilities
4,140,078 GBP2024-12-31
1,708,877 GBP2023-12-31
Total Assets Less Current Liabilities
5,030,492 GBP2024-12-31
2,613,387 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,890,198 GBP2024-12-31
-1,578,464 GBP2023-12-31
Net Assets/Liabilities
3,140,294 GBP2024-12-31
1,034,923 GBP2023-12-31
Equity
Called up share capital
8,100,000 GBP2024-12-31
8,100,000 GBP2023-12-31
8,100,000 GBP2022-12-31
Revaluation reserve
156,210 GBP2024-12-31
174,948 GBP2023-12-31
193,341 GBP2022-12-31
Retained earnings (accumulated losses)
-5,115,916 GBP2024-12-31
-7,240,025 GBP2023-12-31
-8,354,375 GBP2022-12-31
Equity
3,140,294 GBP2024-12-31
1,034,923 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,105,371 GBP2024-01-01 ~ 2024-12-31
1,095,957 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,500 GBP2024-01-01 ~ 2024-12-31
54,337 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1102024-01-01 ~ 2024-12-31
1082023-01-01 ~ 2023-12-31
Wages/Salaries
6,393,349 GBP2024-01-01 ~ 2024-12-31
5,174,879 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
441,332 GBP2024-01-01 ~ 2024-12-31
406,405 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,485,335 GBP2024-01-01 ~ 2024-12-31
6,075,403 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,288,096 GBP2024-01-01 ~ 2024-12-31
883,158 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-15,890 GBP2024-01-01 ~ 2024-12-31
-348,363 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
652,560 GBP2024-12-31
652,137 GBP2023-12-31
Furniture and fittings
808,337 GBP2024-12-31
688,654 GBP2023-12-31
Motor vehicles
89,824 GBP2024-12-31
58,324 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,707,504 GBP2024-12-31
2,474,020 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,156,783 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
464,057 GBP2024-12-31
403,389 GBP2023-12-31
Furniture and fittings
712,203 GBP2024-12-31
618,402 GBP2023-12-31
Motor vehicles
26,426 GBP2024-12-31
18,501 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,817,090 GBP2024-12-31
1,569,510 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
85,186 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
60,668 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
93,801 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
7,925 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
247,580 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
614,404 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
542,379 GBP2024-12-31
545,687 GBP2023-12-31
Plant and equipment
188,503 GBP2024-12-31
248,748 GBP2023-12-31
Furniture and fittings
96,134 GBP2024-12-31
70,252 GBP2023-12-31
Motor vehicles
63,398 GBP2024-12-31
39,823 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
11,609,158 GBP2024-12-31
11,821,652 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
104,301 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,131,992 GBP2024-12-31
3,690,516 GBP2023-12-31
Other Debtors
Current
2,149,468 GBP2024-12-31
2,237,448 GBP2023-12-31
Prepayments/Accrued Income
Current
609,244 GBP2024-12-31
451,328 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
554,242 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
33,558 GBP2024-12-31
76,824 GBP2023-12-31
Other Remaining Borrowings
Current
6,162,340 GBP2024-12-31
7,507,535 GBP2023-12-31
Trade Creditors/Trade Payables
Current
14,169,287 GBP2024-12-31
13,998,036 GBP2023-12-31
Other Taxation & Social Security Payable
Current
167,701 GBP2024-12-31
146,218 GBP2023-12-31
Other Creditors
Current
2,528,876 GBP2024-12-31
1,895,498 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,409,109 GBP2024-12-31
1,850,899 GBP2023-12-31
Creditors
Current
24,470,871 GBP2024-12-31
26,029,252 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
15,307 GBP2024-12-31
40,964 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,874,891 GBP2024-12-31
1,537,500 GBP2023-12-31
Creditors
Non-current
1,890,198 GBP2024-12-31
1,578,464 GBP2023-12-31
Bank Overdrafts
0 GBP2024-12-31
554,242 GBP2023-12-31
Total Borrowings
8,037,231 GBP2024-12-31
9,599,277 GBP2023-12-31
Current
6,162,340 GBP2024-12-31
8,061,777 GBP2023-12-31
Non-current
1,874,891 GBP2024-12-31
1,537,500 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
33,558 GBP2024-12-31
76,824 GBP2023-12-31
Minimum gross finance lease payments owing
48,865 GBP2024-12-31
117,788 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
8,100,000 shares2024-12-31
8,100,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,036,367 GBP2024-12-31
Between two and five year
1,926,099 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,962,466 GBP2024-12-31