Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
13,033,746 GBP2024-01-01 ~ 2024-12-31
13,450,296 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
9,084,834 GBP2024-01-01 ~ 2024-12-31
9,823,927 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,948,912 GBP2024-01-01 ~ 2024-12-31
3,626,369 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,908,989 GBP2024-01-01 ~ 2024-12-31
3,612,407 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
53,941 GBP2024-01-01 ~ 2024-12-31
25,416 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
124,178 GBP2024-01-01 ~ 2024-12-31
90,992 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
7,962 GBP2024-01-01 ~ 2024-12-31
6,411 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
170,157 GBP2024-01-01 ~ 2024-12-31
109,997 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
36,119 GBP2024-01-01 ~ 2024-12-31
-36,430 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
134,038 GBP2024-01-01 ~ 2024-12-31
146,427 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
134,038 GBP2024-01-01 ~ 2024-12-31
146,427 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,821,646 GBP2024-12-31
1,820,692 GBP2023-12-31
Total Inventories
701,102 GBP2024-12-31
546,502 GBP2023-12-31
Debtors
817,695 GBP2024-12-31
922,330 GBP2023-12-31
Current assets - Investments
159,361 GBP2024-12-31
145,343 GBP2023-12-31
Cash at bank and in hand
3,388,883 GBP2024-12-31
3,137,431 GBP2023-12-31
Current Assets
5,067,041 GBP2024-12-31
4,751,606 GBP2023-12-31
Creditors
Current
2,948,823 GBP2024-12-31
2,786,054 GBP2023-12-31
Net Current Assets/Liabilities
2,118,218 GBP2024-12-31
1,965,552 GBP2023-12-31
Total Assets Less Current Liabilities
3,939,864 GBP2024-12-31
3,786,244 GBP2023-12-31
Creditors
Non-current
-81,334 GBP2024-12-31
-70,720 GBP2023-12-31
Net Assets/Liabilities
3,784,936 GBP2024-12-31
3,650,898 GBP2023-12-31
Equity
Called up share capital
1,134 GBP2024-12-31
1,134 GBP2023-12-31
1,134 GBP2022-12-31
Revaluation reserve
874,059 GBP2024-12-31
891,897 GBP2023-12-31
891,897 GBP2022-12-31
Retained earnings (accumulated losses)
2,909,743 GBP2024-12-31
2,757,867 GBP2023-12-31
2,611,440 GBP2022-12-31
Equity
3,784,936 GBP2024-12-31
3,650,898 GBP2023-12-31
3,504,471 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
151,876 GBP2024-01-01 ~ 2024-12-31
146,427 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,659,714 GBP2024-01-01 ~ 2024-12-31
2,394,864 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
334,261 GBP2024-01-01 ~ 2024-12-31
396,242 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,993,975 GBP2024-01-01 ~ 2024-12-31
2,791,106 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
562024-01-01 ~ 2024-12-31
532023-01-01 ~ 2023-12-31
Director Remuneration
608,675 GBP2024-01-01 ~ 2024-12-31
498,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
64,408 GBP2024-01-01 ~ 2024-12-31
50,607 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,350 GBP2024-01-01 ~ 2024-12-31
18,762 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
27,151 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
42,539 GBP2024-01-01 ~ 2024-12-31
27,499 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
Furniture and fittings
387,817 GBP2024-12-31
400,067 GBP2023-12-31
Motor vehicles
630,402 GBP2024-12-31
560,317 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,518,219 GBP2024-12-31
2,460,384 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-12,250 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-111,301 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-123,551 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
48,000 GBP2024-12-31
24,000 GBP2023-12-31
Furniture and fittings
371,991 GBP2024-12-31
379,470 GBP2023-12-31
Motor vehicles
276,582 GBP2024-12-31
236,222 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
696,573 GBP2024-12-31
639,692 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
24,000 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,934 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
119,006 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
144,940 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-9,413 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-78,646 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-88,059 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,452,000 GBP2024-12-31
1,476,000 GBP2023-12-31
Furniture and fittings
15,826 GBP2024-12-31
20,597 GBP2023-12-31
Motor vehicles
353,820 GBP2024-12-31
324,095 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
163,487 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
80,532 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
234,137 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
244,130 GBP2023-12-31
Finished Goods
701,102 GBP2024-12-31
546,502 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
817,695 GBP2024-12-31
922,158 GBP2023-12-31
Other Debtors
Current
172 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
817,695 GBP2024-12-31
Current, Amounts falling due within one year
922,330 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
58,510 GBP2024-12-31
55,582 GBP2023-12-31
Trade Creditors/Trade Payables
Current
610,652 GBP2024-12-31
738,088 GBP2023-12-31
Corporation Tax Payable
Current
27,151 GBP2024-12-31
Other Taxation & Social Security Payable
Current
46,996 GBP2024-12-31
20,951 GBP2023-12-31
Accrued Liabilities
Current
2,013,042 GBP2024-12-31
1,686,793 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
81,334 GBP2024-12-31
70,720 GBP2023-12-31
hire purchase agreements
139,844 GBP2024-12-31
126,302 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
53,858 GBP2024-12-31
12,467 GBP2023-12-31
Between one and five year
100,012 GBP2024-12-31
10,533 GBP2023-12-31
All periods
153,870 GBP2024-12-31
23,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
73,594 GBP2024-12-31
64,626 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
134,038 GBP2024-01-01 ~ 2024-12-31