Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
45,854,777 GBP2024-01-01 ~ 2024-12-31
43,901,058 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
41,340,046 GBP2024-01-01 ~ 2024-12-31
39,759,407 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,514,731 GBP2024-01-01 ~ 2024-12-31
4,141,651 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,338,255 GBP2024-01-01 ~ 2024-12-31
3,744,908 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,176,476 GBP2024-01-01 ~ 2024-12-31
396,743 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
67,794 GBP2024-01-01 ~ 2024-12-31
37,737 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
39,373 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,244,270 GBP2024-01-01 ~ 2024-12-31
395,107 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
304,225 GBP2024-01-01 ~ 2024-12-31
155,846 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
940,045 GBP2024-01-01 ~ 2024-12-31
239,261 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
940,045 GBP2024-01-01 ~ 2024-12-31
239,261 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
180,409 GBP2024-12-31
177,831 GBP2023-12-31
Fixed Assets - Investments
1,000,000 GBP2024-12-31
Fixed Assets
1,180,409 GBP2024-12-31
177,831 GBP2023-12-31
Total Inventories
444,690 GBP2024-12-31
518,094 GBP2023-12-31
Debtors
4,288,359 GBP2024-12-31
3,769,662 GBP2023-12-31
Cash at bank and in hand
3,525,079 GBP2024-12-31
6,539,957 GBP2023-12-31
Current Assets
8,258,128 GBP2024-12-31
10,827,713 GBP2023-12-31
Creditors
Current
5,183,355 GBP2024-12-31
4,403,049 GBP2023-12-31
Net Current Assets/Liabilities
3,074,773 GBP2024-12-31
6,424,664 GBP2023-12-31
Total Assets Less Current Liabilities
4,255,182 GBP2024-12-31
6,602,495 GBP2023-12-31
Net Assets/Liabilities
4,210,080 GBP2024-12-31
6,558,038 GBP2023-12-31
Equity
Called up share capital
11,937 GBP2024-12-31
17,563 GBP2023-12-31
17,563 GBP2022-12-31
Retained earnings (accumulated losses)
4,198,143 GBP2024-12-31
6,540,475 GBP2023-12-31
6,589,214 GBP2022-12-31
Equity
4,210,080 GBP2024-12-31
6,558,038 GBP2023-12-31
6,606,777 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-288,000 GBP2024-01-01 ~ 2024-12-31
-288,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-288,000 GBP2024-01-01 ~ 2024-12-31
-288,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
940,045 GBP2024-01-01 ~ 2024-12-31
239,261 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,499,654 GBP2024-01-01 ~ 2024-12-31
1,501,565 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
159,272 GBP2024-01-01 ~ 2024-12-31
159,751 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
328,647 GBP2024-01-01 ~ 2024-12-31
345,575 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,987,573 GBP2024-01-01 ~ 2024-12-31
2,006,891 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
312024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Director Remuneration
109,080 GBP2024-01-01 ~ 2024-12-31
109,080 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
103,793 GBP2024-01-01 ~ 2024-12-31
110,769 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,400 GBP2024-01-01 ~ 2024-12-31
13,600 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
310,022 GBP2024-01-01 ~ 2024-12-31
163,687 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
311,068 GBP2024-01-01 ~ 2024-12-31
98,777 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
288,000 GBP2024-01-01 ~ 2024-12-31
288,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
800,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
800,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
300,894 GBP2024-12-31
569,097 GBP2023-12-31
Furniture and fittings
9,160 GBP2024-12-31
371,987 GBP2023-12-31
Motor vehicles
276,110 GBP2024-12-31
204,139 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
586,164 GBP2024-12-31
1,145,223 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-268,203 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-366,198 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-31,029 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-665,430 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
283,328 GBP2024-12-31
499,036 GBP2023-12-31
Furniture and fittings
5,382 GBP2024-12-31
370,114 GBP2023-12-31
Motor vehicles
117,045 GBP2024-12-31
98,242 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
405,755 GBP2024-12-31
967,392 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
52,495 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,466 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
49,832 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
103,793 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-268,203 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-366,198 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-31,029 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-665,430 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
17,566 GBP2024-12-31
70,061 GBP2023-12-31
Furniture and fittings
3,778 GBP2024-12-31
1,873 GBP2023-12-31
Motor vehicles
159,065 GBP2024-12-31
105,897 GBP2023-12-31
Merchandise
444,690 GBP2024-12-31
380,741 GBP2023-12-31
Raw Materials
137,353 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,847,133 GBP2024-12-31
3,368,275 GBP2023-12-31
Other Debtors
Current
43,051 GBP2024-12-31
43,051 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
29,866 GBP2024-12-31
43,838 GBP2023-12-31
Prepayments
Current
11,865 GBP2024-12-31
12,181 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,931,915 GBP2024-12-31
Current, Amounts falling due within one year
3,652,550 GBP2023-12-31
Other Debtors
Non-current
356,444 GBP2024-12-31
117,112 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,597,152 GBP2024-12-31
3,698,775 GBP2023-12-31
Corporation Tax Payable
Current
100,022 GBP2024-12-31
163,687 GBP2023-12-31
Other Taxation & Social Security Payable
Current
60,293 GBP2024-12-31
114,221 GBP2023-12-31
Other Creditors
Current
40,000 GBP2024-12-31
177,560 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
56,315 GBP2024-12-31
127,154 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
274,073 GBP2024-12-31
247,396 GBP2023-12-31
Between one and five year
588,574 GBP2024-12-31
924,814 GBP2023-12-31
More than five year
230,124 GBP2023-12-31
All periods
862,647 GBP2024-12-31
1,402,334 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
45,102 GBP2024-12-31
44,457 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
45,102 GBP2024-12-31
44,457 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,937 shares2024-12-31
Class 2 ordinary share
60 shares2024-12-31
Class 3 ordinary share
2 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
940,045 GBP2024-01-01 ~ 2024-12-31