Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
35,995,895 GBP2024-01-01 ~ 2024-12-31
35,753,952 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
35,252,453 GBP2024-01-01 ~ 2024-12-31
34,555,029 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
743,442 GBP2024-01-01 ~ 2024-12-31
1,198,923 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
679,829 GBP2024-01-01 ~ 2024-12-31
1,307,410 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
237,812 GBP2024-01-01 ~ 2024-12-31
-75,861 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
14,244 GBP2024-01-01 ~ 2024-12-31
3,235 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
146,005 GBP2024-01-01 ~ 2024-12-31
65,567 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
270,173 GBP2024-01-01 ~ 2024-12-31
181,550 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
103,849 GBP2024-01-01 ~ 2024-12-31
-170,757 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
166,324 GBP2024-01-01 ~ 2024-12-31
352,307 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
20,031,715 GBP2024-12-31
19,865,391 GBP2023-12-31
19,513,084 GBP2022-12-31
Intangible Assets
35,625 GBP2024-12-31
40,125 GBP2023-12-31
Property, Plant & Equipment
11,920,526 GBP2024-12-31
10,311,850 GBP2023-12-31
Fixed Assets - Investments
6,405,971 GBP2024-12-31
5,779,441 GBP2023-12-31
Fixed Assets
18,362,122 GBP2024-12-31
16,131,416 GBP2023-12-31
Total Inventories
6,233,069 GBP2024-12-31
6,061,026 GBP2023-12-31
Debtors
5,357,938 GBP2024-12-31
5,801,676 GBP2023-12-31
Cash at bank and in hand
3,306 GBP2024-12-31
1,336 GBP2023-12-31
Current Assets
11,594,313 GBP2024-12-31
11,864,038 GBP2023-12-31
Creditors
Current
6,534,673 GBP2024-12-31
6,482,458 GBP2023-12-31
Net Current Assets/Liabilities
5,059,640 GBP2024-12-31
5,381,580 GBP2023-12-31
Total Assets Less Current Liabilities
23,421,762 GBP2024-12-31
21,512,996 GBP2023-12-31
Net Assets/Liabilities
20,040,715 GBP2024-12-31
19,874,391 GBP2023-12-31
Equity
Called up share capital
2,000 GBP2024-12-31
2,000 GBP2023-12-31
Capital redemption reserve
7,000 GBP2024-12-31
7,000 GBP2023-12-31
Equity
20,040,715 GBP2024-12-31
19,874,391 GBP2023-12-31
Bank Overdrafts
-850,835 GBP2024-12-31
-1,269,298 GBP2023-12-31
-949,419 GBP2022-12-31
Wages/Salaries
6,932,891 GBP2024-01-01 ~ 2024-12-31
6,679,859 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
642,206 GBP2024-01-01 ~ 2024-12-31
600,335 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
120,450 GBP2024-01-01 ~ 2024-12-31
117,812 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,695,547 GBP2024-01-01 ~ 2024-12-31
7,398,006 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2492024-01-01 ~ 2024-12-31
2562023-01-01 ~ 2023-12-31
Director Remuneration
79,940 GBP2024-01-01 ~ 2024-12-31
76,737 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
595,611 GBP2024-01-01 ~ 2024-12-31
580,985 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,250 GBP2024-01-01 ~ 2024-12-31
15,750 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
67,543 GBP2024-01-01 ~ 2024-12-31
45,388 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
66,750 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
31,125 GBP2024-12-31
26,625 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
4,500 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
35,625 GBP2024-12-31
40,125 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,983,328 GBP2024-12-31
4,772,759 GBP2023-12-31
Plant and equipment
17,506,155 GBP2024-12-31
16,479,907 GBP2023-12-31
Motor vehicles
1,491,065 GBP2024-12-31
1,252,788 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
27,544,234 GBP2024-12-31
25,069,140 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-27,324 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
-738,167 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-82,242 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-847,733 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
435,316 GBP2024-12-31
389,990 GBP2023-12-31
Plant and equipment
12,562,890 GBP2024-12-31
11,945,387 GBP2023-12-31
Motor vehicles
741,842 GBP2024-12-31
627,038 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
15,623,708 GBP2024-12-31
14,757,290 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
45,326 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,023,781 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
158,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,316,687 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-406,278 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-43,991 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-450,269 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
5,548,012 GBP2024-12-31
4,382,769 GBP2023-12-31
Plant and equipment
4,943,265 GBP2024-12-31
4,534,520 GBP2023-12-31
Motor vehicles
749,223 GBP2024-12-31
625,750 GBP2023-12-31
Merchandise
5,111,594 GBP2024-12-31
5,063,271 GBP2023-12-31
Raw Materials
536,626 GBP2024-12-31
501,486 GBP2023-12-31
Value of work in progress
584,849 GBP2024-12-31
496,269 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,437,210 GBP2024-12-31
4,696,864 GBP2023-12-31
Other Debtors
Current
413,508 GBP2024-12-31
404,606 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
196,816 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
307,315 GBP2024-12-31
321,700 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,357,938 GBP2024-12-31
5,801,676 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
916,961 GBP2024-12-31
1,380,240 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
693,364 GBP2024-12-31
621,830 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,024,956 GBP2024-12-31
3,589,940 GBP2023-12-31
Other Taxation & Social Security Payable
Current
166,526 GBP2024-12-31
167,081 GBP2023-12-31
Accrued Liabilities
Current
701,050 GBP2024-12-31
705,059 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,509,167 GBP2024-12-31
70,786 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,297,583 GBP2024-12-31
1,086,254 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
9,397 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,086,254 GBP2023-12-31
hire purchase agreements
1,990,947 GBP2024-12-31
1,708,084 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
310,928 GBP2024-12-31
282,844 GBP2023-12-31
Bank Overdrafts
Secured
850,835 GBP2024-12-31
1,269,298 GBP2023-12-31
Bank Borrowings
Secured
1,575,293 GBP2024-12-31
181,728 GBP2023-12-31
Total Borrowings
Secured
4,417,075 GBP2024-12-31
3,159,110 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
552,117 GBP2024-12-31
448,268 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
166,324 GBP2024-01-01 ~ 2024-12-31