Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
28,042,211 GBP2024-01-01 ~ 2024-12-31
27,801,212 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
26,257,507 GBP2024-01-01 ~ 2024-12-31
25,364,220 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,784,704 GBP2024-01-01 ~ 2024-12-31
2,436,992 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,013,486 GBP2024-01-01 ~ 2024-12-31
2,449,526 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-203,782 GBP2024-01-01 ~ 2024-12-31
112,466 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,296 GBP2024-01-01 ~ 2024-12-31
10,566 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-15,145 GBP2024-01-01 ~ 2024-12-31
-12,944 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-181,341 GBP2024-01-01 ~ 2024-12-31
135,976 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-50,087 GBP2024-01-01 ~ 2024-12-31
51,114 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-131,254 GBP2024-01-01 ~ 2024-12-31
84,862 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
572,746 GBP2024-01-01 ~ 2024-12-31
-537,138 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
612,655 GBP2024-12-31
669,429 GBP2023-12-31
Total Inventories
5,687,844 GBP2024-12-31
7,086,270 GBP2023-12-31
Debtors
1,867,002 GBP2024-12-31
1,286,599 GBP2023-12-31
Cash at bank and in hand
168,094 GBP2024-12-31
1,965 GBP2023-12-31
Current Assets
7,722,940 GBP2024-12-31
8,374,834 GBP2023-12-31
Creditors
Current
3,878,342 GBP2024-12-31
4,272,332 GBP2023-12-31
Net Current Assets/Liabilities
3,844,598 GBP2024-12-31
4,102,502 GBP2023-12-31
Total Assets Less Current Liabilities
4,457,253 GBP2024-12-31
4,771,931 GBP2023-12-31
Creditors
Non-current
-17,614 GBP2024-12-31
-55,038 GBP2023-12-31
Net Assets/Liabilities
6,543,639 GBP2024-12-31
6,020,893 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Retained earnings (accumulated losses)
6,443,639 GBP2024-12-31
5,920,893 GBP2023-12-31
6,508,031 GBP2022-12-31
Equity
6,543,639 GBP2024-12-31
6,020,893 GBP2023-12-31
6,608,031 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-50,000 GBP2024-01-01 ~ 2024-12-31
-50,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-50,000 GBP2024-01-01 ~ 2024-12-31
-50,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
572,746 GBP2024-01-01 ~ 2024-12-31
-537,138 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-6,464 GBP2024-12-31
-190,650 GBP2023-12-31
-3,185 GBP2022-12-31
Wages/Salaries
1,722,224 GBP2024-01-01 ~ 2024-12-31
1,753,947 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
181,748 GBP2024-01-01 ~ 2024-12-31
206,003 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,237 GBP2024-01-01 ~ 2024-12-31
99,726 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,006,209 GBP2024-01-01 ~ 2024-12-31
2,059,676 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
552024-01-01 ~ 2024-12-31
592023-01-01 ~ 2023-12-31
Director Remuneration
196,568 GBP2024-01-01 ~ 2024-12-31
348,495 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
112,134 GBP2024-01-01 ~ 2024-12-31
132,155 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,210 GBP2024-01-01 ~ 2024-12-31
18,250 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-10,087 GBP2024-01-01 ~ 2024-12-31
16,114 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-45,335 GBP2024-01-01 ~ 2024-12-31
33,994 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
163,598 GBP2023-12-31
Plant and equipment
358,483 GBP2024-12-31
353,682 GBP2023-12-31
Furniture and fittings
152,141 GBP2024-12-31
135,845 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
145,461 GBP2023-12-31
Plant and equipment
195,738 GBP2024-12-31
147,833 GBP2023-12-31
Furniture and fittings
99,861 GBP2024-12-31
91,052 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
3,838 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
47,905 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
8,809 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
162,745 GBP2024-12-31
205,849 GBP2023-12-31
Furniture and fittings
52,280 GBP2024-12-31
44,793 GBP2023-12-31
Land and buildings, Short leasehold
18,137 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
732,551 GBP2024-12-31
705,551 GBP2023-12-31
Computers
207,806 GBP2024-12-31
185,241 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,684,456 GBP2024-12-31
1,543,917 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
477,657 GBP2024-12-31
357,561 GBP2023-12-31
Computers
149,246 GBP2024-12-31
132,581 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,071,801 GBP2024-12-31
874,488 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
120,096 GBP2024-01-01 ~ 2024-12-31
Computers
16,665 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
197,313 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
254,894 GBP2024-12-31
347,990 GBP2023-12-31
Computers
58,560 GBP2024-12-31
52,660 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
27,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
367,425 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
85,179 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
220,060 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
147,365 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
234,550 GBP2023-12-31
Value of work in progress
76,417 GBP2024-12-31
56,712 GBP2023-12-31
Finished Goods
1,669,139 GBP2024-12-31
1,784,430 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,847,182 GBP2024-12-31
1,253,879 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
10,087 GBP2024-12-31
Prepayments
Current
9,733 GBP2024-12-31
32,720 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,867,002 GBP2024-12-31
Current, Amounts falling due within one year
1,286,599 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
6,464 GBP2024-12-31
190,650 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
58,349 GBP2024-12-31
124,939 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,935,801 GBP2024-12-31
1,599,945 GBP2023-12-31
Amounts owed to group undertakings
Current
618,441 GBP2024-12-31
952,620 GBP2023-12-31
Corporation Tax Payable
Current
16,114 GBP2023-12-31
Other Taxation & Social Security Payable
Current
844,979 GBP2024-12-31
281,459 GBP2023-12-31
Other Creditors
Current
48,692 GBP2024-12-31
119,350 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
72,661 GBP2024-12-31
148,770 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
17,614 GBP2024-12-31
55,038 GBP2023-12-31
Between one and five year, hire purchase agreements
55,038 GBP2023-12-31
hire purchase agreements
75,963 GBP2024-12-31
179,977 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
127,920 GBP2024-12-31
61,330 GBP2023-12-31
Between one and five year
7,128 GBP2024-12-31
69,620 GBP2023-12-31
More than five year
4,752 GBP2024-12-31
All periods
139,800 GBP2024-12-31
130,950 GBP2023-12-31
Bank Overdrafts
Secured
6,464 GBP2024-12-31
190,650 GBP2023-12-31
Total Borrowings
Secured
375,382 GBP2024-12-31
1,209,112 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
110,000 GBP2024-12-31
150,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-131,254 GBP2024-01-01 ~ 2024-12-31