Distribution Costs
-680,496 GBP2024-01-01 ~ 2024-12-31
-826,928 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,641,828 GBP2024-01-01 ~ 2024-12-31
-5,246,301 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
32,842 GBP2024-01-01 ~ 2024-12-31
21,610 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
681,125 GBP2024-01-01 ~ 2024-12-31
2,101,699 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
237,984 GBP2024-01-01 ~ 2024-12-31
1,349,123 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
2,070,268 GBP2024-12-31
3,105,402 GBP2023-12-31
Other
3,561 GBP2024-12-31
7,748 GBP2023-12-31
Intangible Assets
2,073,829 GBP2024-12-31
3,113,150 GBP2023-12-31
Property, Plant & Equipment
4,198,553 GBP2024-12-31
4,460,544 GBP2023-12-31
Fixed Assets
6,272,382 GBP2024-12-31
7,573,694 GBP2023-12-31
Debtors
2,547,021 GBP2024-12-31
1,101,217 GBP2023-12-31
Cash at bank and in hand
916,683 GBP2024-12-31
2,273,455 GBP2023-12-31
Current Assets
5,802,797 GBP2024-12-31
5,709,586 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,327,463 GBP2024-12-31
Net Current Assets/Liabilities
4,475,334 GBP2024-12-31
3,371,058 GBP2023-12-31
Total Assets Less Current Liabilities
10,747,716 GBP2024-12-31
10,944,752 GBP2023-12-31
Net Assets/Liabilities
10,225,227 GBP2024-12-31
10,387,243 GBP2023-12-31
Equity
Called up share capital
9,806,101 GBP2024-12-31
9,806,101 GBP2023-12-31
9,806,101 GBP2022-12-31
Retained earnings (accumulated losses)
419,126 GBP2024-12-31
581,142 GBP2023-12-31
3,082,019 GBP2022-12-31
Equity
10,225,227 GBP2024-12-31
10,387,243 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
237,984 GBP2024-01-01 ~ 2024-12-31
1,349,123 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,850,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-400,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
13,820 GBP2024-01-01 ~ 2024-12-31
12,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
312024-01-01 ~ 2024-12-31
292023-01-01 ~ 2023-12-31
Wages/Salaries
1,545,857 GBP2024-01-01 ~ 2024-12-31
1,557,623 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
153,161 GBP2024-01-01 ~ 2024-12-31
136,447 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,863,633 GBP2024-01-01 ~ 2024-12-31
1,832,363 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
197,133 GBP2024-01-01 ~ 2024-12-31
292,736 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,020 GBP2024-01-01 ~ 2024-12-31
24,666 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
10,351,341 GBP2023-12-31
Computer software
41,460 GBP2023-12-31
Intangible Assets - Gross Cost
10,392,801 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
8,281,073 GBP2024-12-31
7,245,939 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
8,318,972 GBP2024-12-31
7,279,651 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,035,134 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,039,321 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,790,566 GBP2023-12-31
Improvements to leasehold property
590,470 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
3,488,020 GBP2024-12-31
3,672,081 GBP2023-12-31
Furniture and fittings
41,607 GBP2024-12-31
0 GBP2023-12-31
Computers
187,715 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,464,577 GBP2024-12-31
6,462,647 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-30,798 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-32,522 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,156,765 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
162,402 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
1,603,457 GBP2024-12-31
1,474,275 GBP2023-12-31
Furniture and fittings
41,607 GBP2024-12-31
0 GBP2023-12-31
Computers
186,710 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,266,024 GBP2024-12-31
2,002,103 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
67,041 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
229,402 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
296,443 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-30,798 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-32,522 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
271,848 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,884,917 GBP2024-12-31
Improvements to leasehold property
428,068 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
1,884,563 GBP2024-12-31
2,197,806 GBP2023-12-31
Furniture and fittings
0 GBP2024-12-31
0 GBP2023-12-31
Computers
1,005 GBP2024-12-31
0 GBP2023-12-31
Owned/Freehold, Land and buildings
2,262,738 GBP2023-12-31
Finished Goods/Goods for Resale
1,315,714 GBP2024-12-31
1,439,013 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,222,124 GBP2024-12-31
1,067,580 GBP2023-12-31
Prepayments/Accrued Income
Current
74,897 GBP2024-12-31
33,637 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,297,021 GBP2024-12-31
Amounts falling due within one year, Current
1,101,217 GBP2023-12-31
Trade Creditors/Trade Payables
Current
199,773 GBP2024-12-31
822,533 GBP2023-12-31
Corporation Tax Payable
Current
478,161 GBP2024-12-31
726,358 GBP2023-12-31
Other Taxation & Social Security Payable
Current
216,972 GBP2024-12-31
234,513 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
432,557 GBP2024-12-31
555,124 GBP2023-12-31
Creditors
Current
1,327,463 GBP2024-12-31
2,338,528 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
9,806,101 shares2024-12-31
9,806,101 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
55,701 GBP2024-12-31
Between two and five year
72,122 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
127,823 GBP2024-12-31