Average Number of Employees
332025-01-01 ~ 2025-12-31
392024-01-01 ~ 2024-12-31
Turnover/Revenue
8,612,542 GBP2025-01-01 ~ 2025-12-31
7,988,231 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
-5,481,868 GBP2025-01-01 ~ 2025-12-31
-5,063,606 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
3,130,674 GBP2025-01-01 ~ 2025-12-31
2,924,625 GBP2024-01-01 ~ 2024-12-31
Distribution Costs
-1,452,971 GBP2025-01-01 ~ 2025-12-31
-1,212,418 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-1,371,756 GBP2025-01-01 ~ 2025-12-31
-1,401,040 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
305,947 GBP2025-01-01 ~ 2025-12-31
311,167 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,877 GBP2025-01-01 ~ 2025-12-31
2,986 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
241,979 GBP2025-01-01 ~ 2025-12-31
238,554 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
115,712 GBP2025-01-01 ~ 2025-12-31
327,485 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
250,201 GBP2025-12-31
331,715 GBP2024-12-31
Property, Plant & Equipment
433,477 GBP2025-12-31
433,060 GBP2024-12-31
Fixed Assets
683,678 GBP2025-12-31
764,775 GBP2024-12-31
Total Inventories
1,645,921 GBP2025-12-31
1,764,789 GBP2024-12-31
Debtors
Current
1,113,340 GBP2025-12-31
1,046,028 GBP2024-12-31
Cash at bank and in hand
622,573 GBP2025-12-31
418,867 GBP2024-12-31
Current Assets
3,381,834 GBP2025-12-31
3,229,684 GBP2024-12-31
Creditors
Current, Amounts falling due within one year
-1,459,271 GBP2025-12-31
Net Current Assets/Liabilities
1,922,563 GBP2025-12-31
1,682,986 GBP2024-12-31
Total Assets Less Current Liabilities
2,606,241 GBP2025-12-31
2,447,761 GBP2024-12-31
Creditors
Non-current, Amounts falling due after one year
-1,041,224 GBP2024-12-31
Net Assets/Liabilities
1,522,249 GBP2025-12-31
1,406,537 GBP2024-12-31
Equity
Called up share capital
11,184 GBP2025-12-31
11,184 GBP2024-12-31
11,184 GBP2024-01-01
Share premium
233,130 GBP2025-12-31
233,130 GBP2024-12-31
233,125 GBP2024-01-01
Retained earnings (accumulated losses)
1,277,935 GBP2025-12-31
1,162,223 GBP2024-12-31
834,738 GBP2024-01-01
Equity
1,522,249 GBP2025-12-31
1,406,537 GBP2024-12-31
1,079,047 GBP2024-01-01
Profit/Loss
Retained earnings (accumulated losses)
115,712 GBP2025-01-01 ~ 2025-12-31
327,485 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
5 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
25,500 GBP2025-01-01 ~ 2025-12-31
23,190 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
1,213,005 GBP2025-01-01 ~ 2025-12-31
1,176,717 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
147,033 GBP2025-01-01 ~ 2025-12-31
135,993 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
1,407,142 GBP2025-01-01 ~ 2025-12-31
1,367,786 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
126,477 GBP2025-01-01 ~ 2025-12-31
-88,931 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
60,495 GBP2025-01-01 ~ 2025-12-31
59,639 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Computer software
644,485 GBP2025-12-31
644,485 GBP2024-12-31
Goodwill
650,159 GBP2025-12-31
650,159 GBP2024-12-31
Intangible Assets - Gross Cost
1,294,644 GBP2025-12-31
1,294,644 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
650,159 GBP2025-12-31
650,159 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,044,443 GBP2025-12-31
962,929 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
81,514 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Gross Cost
Buildings
585,000 GBP2025-12-31
585,000 GBP2024-12-31
Plant and equipment
3,203,898 GBP2025-12-31
3,093,620 GBP2024-12-31
Motor vehicles
74,084 GBP2025-12-31
74,084 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
3,947,667 GBP2025-12-31
3,830,436 GBP2024-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-68,562 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals
-68,562 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,787,557 GBP2025-12-31
2,713,210 GBP2024-12-31
Motor vehicles
74,084 GBP2025-12-31
74,084 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,514,190 GBP2025-12-31
3,397,376 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
142,909 GBP2025-01-01 ~ 2025-12-31
Owned/Freehold
185,376 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-68,562 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-68,562 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Plant and equipment
416,341 GBP2025-12-31
380,410 GBP2024-12-31
Buildings
39,503 GBP2024-12-31
Raw materials and consumables
178,251 GBP2025-12-31
235,779 GBP2024-12-31
Other types of inventories not specified separately
270,912 GBP2025-12-31
242,149 GBP2024-12-31
Finished Goods/Goods for Resale
1,196,758 GBP2025-12-31
1,286,861 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
842,240 GBP2025-12-31
671,086 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
74,986 GBP2025-12-31
146,129 GBP2024-12-31
Other Debtors
Current
24,466 GBP2025-12-31
3,238 GBP2024-12-31
Prepayments/Accrued Income
Current
171,648 GBP2025-12-31
136,644 GBP2024-12-31
Debtors - Deferred Tax Asset
Current
88,931 GBP2024-12-31
Cash and Cash Equivalents
622,573 GBP2025-12-31
418,867 GBP2024-12-31
Bank Borrowings
Current
19,814 GBP2025-12-31
24,372 GBP2024-12-31
Trade Creditors/Trade Payables
Current
607,160 GBP2025-12-31
472,915 GBP2024-12-31
Amounts owed to group undertakings
Current
669,915 GBP2025-12-31
870,195 GBP2024-12-31
Corporation Tax Payable
Current
261 GBP2024-12-31
Taxation/Social Security Payable
Current
40,854 GBP2025-12-31
7,971 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
121,528 GBP2025-12-31
170,984 GBP2024-12-31
Creditors
Current
1,459,271 GBP2025-12-31
1,546,698 GBP2024-12-31
Bank Borrowings
Non-current
544,686 GBP2025-12-31
558,812 GBP2024-12-31
Creditors
Non-current
1,046,395 GBP2025-12-31
1,041,224 GBP2024-12-31
Bank Borrowings
Current, Amounts falling due within one year
19,814 GBP2025-12-31
Total Borrowings
Current, Amounts falling due within one year
19,814 GBP2025-12-31
Bank Borrowings
Non-current, Between one and two years
21,480 GBP2025-12-31
558,812 GBP2024-12-31
Non-current, Between two and five year
523,206 GBP2025-12-31
Total Borrowings
1,066,209 GBP2025-12-31
1,065,596 GBP2024-12-31
Net Deferred Tax Liability/Asset
-37,597 GBP2025-12-31
88,931 GBP2024-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-126,528 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,184 shares2025-12-31
11,184 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1.002025-01-01 ~ 2025-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
185,702 GBP2025-12-31
176,647 GBP2024-12-31
Between one and five year
762,752 GBP2025-12-31
758,231 GBP2024-12-31
More than five year
1,411,401 GBP2025-12-31
1,605,616 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,359,855 GBP2025-12-31
2,540,494 GBP2024-12-31