Turnover/Revenue
22,271,533 GBP2024-01-01 ~ 2025-01-31
20,128,302 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-18,364,302 GBP2024-01-01 ~ 2025-01-31
-17,347,836 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,907,231 GBP2024-01-01 ~ 2025-01-31
2,780,466 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,541,229 GBP2024-01-01 ~ 2025-01-31
-1,326,210 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-600,769 GBP2024-01-01 ~ 2025-01-31
-527,082 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,765,233 GBP2024-01-01 ~ 2025-01-31
927,174 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
148,027 GBP2024-01-01 ~ 2025-01-31
62,834 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,949,972 GBP2024-01-01 ~ 2025-01-31
992,553 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,399,350 GBP2024-01-01 ~ 2025-01-31
655,709 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,399,350 GBP2024-01-01 ~ 2025-01-31
655,709 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,881,947 GBP2025-01-31
1,736,208 GBP2023-12-31
Total Inventories
1,555,570 GBP2025-01-31
1,507,972 GBP2023-12-31
Debtors
2,536,734 GBP2025-01-31
1,379,443 GBP2023-12-31
Cash at bank and in hand
3,534,803 GBP2025-01-31
3,728,049 GBP2023-12-31
Current Assets
7,627,107 GBP2025-01-31
6,615,464 GBP2023-12-31
Net Current Assets/Liabilities
5,535,673 GBP2025-01-31
4,374,350 GBP2023-12-31
Total Assets Less Current Liabilities
7,417,620 GBP2025-01-31
6,110,558 GBP2023-12-31
Net Assets/Liabilities
7,370,771 GBP2025-01-31
6,087,921 GBP2023-12-31
Equity
Called up share capital
2,109 GBP2025-01-31
2,109 GBP2023-12-31
2,109 GBP2022-12-31
Share premium
1,199,923 GBP2025-01-31
1,199,923 GBP2023-12-31
1,199,923 GBP2022-12-31
Retained earnings (accumulated losses)
6,168,739 GBP2025-01-31
4,885,889 GBP2023-12-31
4,521,283 GBP2022-12-31
Equity
7,370,771 GBP2025-01-31
6,087,921 GBP2023-12-31
5,723,315 GBP2022-12-31
Dividends Paid
-116,500 GBP2024-01-01 ~ 2025-01-31
-287,103 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,399,350 GBP2024-01-01 ~ 2025-01-31
655,709 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
217,472 GBP2024-01-01 ~ 2025-01-31
155,881 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,000 GBP2024-01-01 ~ 2025-01-31
6,400 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
14,352 GBP2024-01-01 ~ 2025-01-31
14,352 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,159,656 GBP2024-01-01 ~ 2025-01-31
1,080,119 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
10,858 GBP2024-01-01 ~ 2025-01-31
10,037 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,275,083 GBP2024-01-01 ~ 2025-01-31
1,202,650 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
52024-01-01 ~ 2025-01-31
42023-01-01 ~ 2023-12-31
Average Number of Employees
322024-01-01 ~ 2025-01-31
322023-01-01 ~ 2023-12-31
Current Tax for the Period
478,220 GBP2024-01-01 ~ 2025-01-31
358,954 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
24,212 GBP2024-01-01 ~ 2025-01-31
-22,110 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
487,493 GBP2024-01-01 ~ 2025-01-31
248,138 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,572,896 GBP2025-01-31
1,572,896 GBP2023-12-31
Tools/Equipment for furniture and fittings
964,282 GBP2025-01-31
913,514 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,580,702 GBP2025-01-31
2,591,612 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-487,457 GBP2024-01-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
280,925 GBP2025-01-31
251,665 GBP2023-12-31
Tools/Equipment for furniture and fittings
398,344 GBP2025-01-31
530,925 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
698,755 GBP2025-01-31
855,404 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
29,260 GBP2024-01-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
171,863 GBP2024-01-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
217,472 GBP2024-01-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-374,121 GBP2024-01-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings
1,291,971 GBP2025-01-31
1,321,231 GBP2023-12-31
Tools/Equipment for furniture and fittings
565,938 GBP2025-01-31
382,589 GBP2023-12-31
Finished Goods/Goods for Resale
1,555,570 GBP2025-01-31
1,507,972 GBP2023-12-31
Trade Debtors/Trade Receivables
1,237,512 GBP2025-01-31
1,009,127 GBP2023-12-31
Other Debtors
1,169,086 GBP2025-01-31
326,141 GBP2023-12-31
Prepayments/Accrued Income
130,136 GBP2025-01-31
44,175 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,575,822 GBP2025-01-31
1,598,749 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
238,264 GBP2025-01-31
257,602 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
138,590 GBP2025-01-31
111,104 GBP2023-12-31
Other Creditors
Amounts falling due within one year
6,390 GBP2025-01-31
60,829 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
92,642 GBP2025-01-31
173,239 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
46,849 GBP2025-01-31
22,637 GBP2023-12-31
Deferred Tax Liabilities
46,849 GBP2025-01-31
22,637 GBP2023-12-31
44,747 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 GBP/shares2024-01-01 ~ 2025-01-31
Nominal value of allotted share capital
Class 1 ordinary share
2,109 GBP2024-01-01 ~ 2025-01-31
2,109 GBP2023-01-01 ~ 2023-12-31