Par Value of Share
Class 1 ordinary share
12025-01-01 ~ 2025-12-31
Turnover/Revenue
12,097,691 GBP2025-01-01 ~ 2025-12-31
13,033,746 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
8,071,765 GBP2025-01-01 ~ 2025-12-31
9,084,834 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
4,025,926 GBP2025-01-01 ~ 2025-12-31
3,948,912 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
3,953,984 GBP2025-01-01 ~ 2025-12-31
3,908,989 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
87,926 GBP2025-01-01 ~ 2025-12-31
53,941 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
104,800 GBP2025-01-01 ~ 2025-12-31
124,178 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
9,303 GBP2025-01-01 ~ 2025-12-31
7,962 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
183,423 GBP2025-01-01 ~ 2025-12-31
170,157 GBP2024-01-01 ~ 2024-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
54,036 GBP2025-01-01 ~ 2025-12-31
36,119 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
129,387 GBP2025-01-01 ~ 2025-12-31
134,038 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
451,387 GBP2025-01-01 ~ 2025-12-31
134,038 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
2,380,022 GBP2025-12-31
1,821,646 GBP2024-12-31
Total Inventories
516,607 GBP2025-12-31
701,102 GBP2024-12-31
Debtors
1,543,637 GBP2025-12-31
817,695 GBP2024-12-31
Current assets - Investments
175,345 GBP2025-12-31
159,361 GBP2024-12-31
Cash at bank and in hand
2,854,508 GBP2025-12-31
3,388,883 GBP2024-12-31
Current Assets
5,090,097 GBP2025-12-31
5,067,041 GBP2024-12-31
Creditors
Current
2,858,803 GBP2025-12-31
2,948,823 GBP2024-12-31
Net Current Assets/Liabilities
2,231,294 GBP2025-12-31
2,118,218 GBP2024-12-31
Total Assets Less Current Liabilities
4,611,316 GBP2025-12-31
3,939,864 GBP2024-12-31
Creditors
Non-current
-50,148 GBP2025-12-31
-81,334 GBP2024-12-31
Net Assets/Liabilities
4,236,323 GBP2025-12-31
3,784,936 GBP2024-12-31
Equity
Called up share capital
1,134 GBP2025-12-31
1,134 GBP2024-12-31
1,134 GBP2023-12-31
Revaluation reserve
1,150,000 GBP2025-12-31
874,059 GBP2024-12-31
891,897 GBP2023-12-31
Retained earnings (accumulated losses)
3,085,189 GBP2025-12-31
2,909,743 GBP2024-12-31
2,757,867 GBP2023-12-31
Equity
4,236,323 GBP2025-12-31
3,784,936 GBP2024-12-31
3,650,898 GBP2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
175,446 GBP2025-01-01 ~ 2025-12-31
151,876 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,640,225 GBP2025-01-01 ~ 2025-12-31
2,659,714 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
372,358 GBP2025-01-01 ~ 2025-12-31
334,261 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
3,012,583 GBP2025-01-01 ~ 2025-12-31
2,993,975 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
592025-01-01 ~ 2025-12-31
562024-01-01 ~ 2024-12-31
Director Remuneration
614,031 GBP2025-01-01 ~ 2025-12-31
608,675 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
77,397 GBP2025-01-01 ~ 2025-12-31
64,408 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,000 GBP2025-01-01 ~ 2025-12-31
15,350 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
52,785 GBP2025-01-01 ~ 2025-12-31
27,151 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
45,856 GBP2025-01-01 ~ 2025-12-31
42,539 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,000,000 GBP2025-12-31
1,500,000 GBP2024-12-31
Furniture and fittings
387,817 GBP2025-12-31
387,817 GBP2024-12-31
Motor vehicles
690,564 GBP2025-12-31
630,402 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
3,078,381 GBP2025-12-31
2,518,219 GBP2024-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-86,121 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Disposals
-86,121 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
500,000 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
500,000 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
48,000 GBP2024-12-31
Furniture and fittings
373,871 GBP2025-12-31
371,991 GBP2024-12-31
Motor vehicles
324,488 GBP2025-12-31
276,582 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
698,359 GBP2025-12-31
696,573 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
24,000 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
1,880 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
118,696 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
144,576 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-70,790 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-70,790 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Land and buildings
2,000,000 GBP2025-12-31
1,452,000 GBP2024-12-31
Furniture and fittings
13,946 GBP2025-12-31
15,826 GBP2024-12-31
Motor vehicles
366,076 GBP2025-12-31
353,820 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
67,179 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
193,253 GBP2025-12-31
234,137 GBP2024-12-31
Finished Goods
516,607 GBP2025-12-31
701,102 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
1,515,603 GBP2025-12-31
817,695 GBP2024-12-31
Prepayments/Accrued Income
Current
28,034 GBP2025-12-31
Debtors
Current, Amounts falling due within one year
1,543,637 GBP2025-12-31
817,695 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
59,419 GBP2025-12-31
58,510 GBP2024-12-31
Trade Creditors/Trade Payables
Current
897,095 GBP2025-12-31
610,652 GBP2024-12-31
Corporation Tax Payable
Current
52,785 GBP2025-12-31
27,151 GBP2024-12-31
Other Taxation & Social Security Payable
Current
31,778 GBP2025-12-31
46,996 GBP2024-12-31
Accrued Liabilities
Current
1,576,825 GBP2025-12-31
2,013,042 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
50,148 GBP2025-12-31
81,334 GBP2024-12-31
Current, hire purchase agreements, Amounts falling due within one year
58,510 GBP2024-12-31
hire purchase agreements
109,567 GBP2025-12-31
139,844 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
53,858 GBP2025-12-31
53,858 GBP2024-12-31
Between one and five year
56,687 GBP2025-12-31
100,012 GBP2024-12-31
All periods
110,545 GBP2025-12-31
153,870 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
324,845 GBP2025-12-31
73,594 GBP2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
129,387 GBP2025-01-01 ~ 2025-12-31