Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
11,516,412 GBP2024-01-01 ~ 2024-12-31
10,317,926 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
9,309,558 GBP2024-01-01 ~ 2024-12-31
8,160,716 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,206,854 GBP2024-01-01 ~ 2024-12-31
2,157,210 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,037,373 GBP2024-01-01 ~ 2024-12-31
1,975,010 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
169,481 GBP2024-01-01 ~ 2024-12-31
182,200 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
345,120 GBP2024-01-01 ~ 2024-12-31
247,378 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-175,639 GBP2024-01-01 ~ 2024-12-31
-65,178 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-48,300 GBP2024-01-01 ~ 2024-12-31
11,299 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-127,339 GBP2024-01-01 ~ 2024-12-31
-76,477 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-127,339 GBP2024-01-01 ~ 2024-12-31
-76,477 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,227,774 GBP2024-12-31
1,209,626 GBP2023-12-31
Total Inventories
5,815,499 GBP2024-12-31
5,422,928 GBP2023-12-31
Debtors
583,282 GBP2024-12-31
522,087 GBP2023-12-31
Cash at bank and in hand
57,565 GBP2024-12-31
55,848 GBP2023-12-31
Current Assets
6,456,346 GBP2024-12-31
6,000,863 GBP2023-12-31
Creditors
Current
6,392,465 GBP2024-12-31
5,679,683 GBP2023-12-31
Net Current Assets/Liabilities
63,881 GBP2024-12-31
321,180 GBP2023-12-31
Total Assets Less Current Liabilities
1,291,655 GBP2024-12-31
1,530,806 GBP2023-12-31
Creditors
Non-current
-78,295 GBP2024-12-31
-141,807 GBP2023-12-31
Net Assets/Liabilities
1,152,360 GBP2024-12-31
1,279,699 GBP2023-12-31
Equity
Called up share capital
92,767 GBP2024-12-31
92,767 GBP2023-12-31
92,767 GBP2022-12-31
Share premium
164,720 GBP2024-12-31
164,720 GBP2023-12-31
164,720 GBP2022-12-31
Revaluation reserve
389,737 GBP2024-12-31
389,737 GBP2023-12-31
389,737 GBP2022-12-31
Retained earnings (accumulated losses)
505,136 GBP2024-12-31
632,475 GBP2023-12-31
708,952 GBP2022-12-31
Equity
1,152,360 GBP2024-12-31
1,279,699 GBP2023-12-31
1,356,176 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-127,339 GBP2024-01-01 ~ 2024-12-31
-76,477 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-410,379 GBP2024-12-31
-170,999 GBP2023-12-31
Wages/Salaries
1,285,092 GBP2024-01-01 ~ 2024-12-31
1,237,895 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
111,324 GBP2024-01-01 ~ 2024-12-31
108,101 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,396,416 GBP2024-01-01 ~ 2024-12-31
1,345,996 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
512024-01-01 ~ 2024-12-31
472023-01-01 ~ 2023-12-31
Director Remuneration
78,758 GBP2024-01-01 ~ 2024-12-31
78,758 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
75,232 GBP2024-01-01 ~ 2024-12-31
89,959 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
705,000 GBP2024-12-31
705,000 GBP2023-12-31
Plant and equipment
1,233,253 GBP2024-12-31
1,109,299 GBP2023-12-31
Motor vehicles
408,398 GBP2024-12-31
402,185 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,346,651 GBP2024-12-31
2,216,484 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-6,569 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-6,569 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
847,326 GBP2024-12-31
767,112 GBP2023-12-31
Motor vehicles
271,551 GBP2024-12-31
239,746 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,118,877 GBP2024-12-31
1,006,858 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
80,214 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
37,526 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,740 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-5,721 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,721 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
705,000 GBP2024-12-31
705,000 GBP2023-12-31
Plant and equipment
385,927 GBP2024-12-31
342,187 GBP2023-12-31
Motor vehicles
136,847 GBP2024-12-31
162,439 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
74,501 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
208,155 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
19,169 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
85,175 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
21,495 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
21,013 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
42,508 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
40,664 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
33,837 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
101,967 GBP2024-12-31
Under hire purchased contracts or finance leases
135,804 GBP2024-12-31
178,312 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
55,332 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
122,980 GBP2023-12-31
Merchandise
5,815,499 GBP2024-12-31
5,422,928 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
583,282 GBP2024-12-31
522,087 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
410,379 GBP2024-12-31
199,301 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
65,935 GBP2024-12-31
63,093 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,534,088 GBP2024-12-31
5,183,859 GBP2023-12-31
Other Taxation & Social Security Payable
Current
25,056 GBP2024-12-31
27,689 GBP2023-12-31
Other Creditors
Current
345,000 GBP2024-12-31
145,000 GBP2023-12-31
Accrued Liabilities
Current
12,007 GBP2024-12-31
60,741 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
78,295 GBP2024-12-31
141,807 GBP2023-12-31
Between one and five year, hire purchase agreements
78,295 GBP2024-12-31
hire purchase agreements
144,230 GBP2024-12-31
204,900 GBP2023-12-31
Bank Overdrafts
Secured
410,379 GBP2024-12-31
170,999 GBP2023-12-31
Bank Borrowings
Secured
28,302 GBP2023-12-31
Total Borrowings
Secured
5,797,004 GBP2024-12-31
5,439,772 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
61,000 GBP2024-12-31
109,300 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
65,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-127,339 GBP2024-01-01 ~ 2024-12-31