Cost of Sales
-47,781,670 GBP2024-01-01 ~ 2024-12-31
-50,933,486 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,039,563 GBP2024-01-01 ~ 2024-12-31
-5,024,139 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
123,938 GBP2024-01-01 ~ 2024-12-31
87,443 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
344,512 GBP2024-01-01 ~ 2024-12-31
3,207,518 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
258,250 GBP2024-01-01 ~ 2024-12-31
2,447,788 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
258,250 GBP2024-01-01 ~ 2024-12-31
2,447,788 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,264,948 GBP2024-12-31
5,434,864 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
5,265,048 GBP2024-12-31
5,434,964 GBP2023-12-31
Debtors
2,352,943 GBP2024-12-31
2,848,661 GBP2023-12-31
Cash at bank and in hand
3,102,830 GBP2024-12-31
3,872,522 GBP2023-12-31
Current Assets
17,552,078 GBP2024-12-31
17,589,253 GBP2023-12-31
Net Current Assets/Liabilities
5,295,916 GBP2024-12-31
4,168,635 GBP2023-12-31
Total Assets Less Current Liabilities
10,560,964 GBP2024-12-31
9,603,599 GBP2023-12-31
Net Assets/Liabilities
6,669,125 GBP2024-12-31
6,410,875 GBP2023-12-31
Equity
Called up share capital
24,000 GBP2024-12-31
24,000 GBP2023-12-31
24,000 GBP2022-12-31
Retained earnings (accumulated losses)
6,645,125 GBP2024-12-31
6,386,875 GBP2023-12-31
6,439,087 GBP2022-12-31
Equity
6,669,125 GBP2024-12-31
6,410,875 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
258,250 GBP2024-01-01 ~ 2024-12-31
2,447,788 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,500,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
29,500 GBP2024-01-01 ~ 2024-12-31
27,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
862024-01-01 ~ 2024-12-31
842023-01-01 ~ 2023-12-31
Wages/Salaries
4,999,605 GBP2024-01-01 ~ 2024-12-31
3,754,357 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
302,019 GBP2024-01-01 ~ 2024-12-31
167,440 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,853,419 GBP2024-01-01 ~ 2024-12-31
4,295,177 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,697,880 GBP2024-01-01 ~ 2024-12-31
244,190 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-17,051 GBP2024-01-01 ~ 2024-12-31
169,759 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
232,354 GBP2024-12-31
207,215 GBP2023-12-31
Furniture and fittings
28,163 GBP2024-12-31
24,868 GBP2023-12-31
Motor vehicles
7,637,588 GBP2024-12-31
8,167,577 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,912,729 GBP2024-12-31
8,414,284 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-37,703 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-2,567,305 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,605,008 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
14,624 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
140,839 GBP2024-12-31
149,797 GBP2023-12-31
Furniture and fittings
15,821 GBP2024-12-31
8,486 GBP2023-12-31
Motor vehicles
2,477,350 GBP2024-12-31
2,808,828 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,647,781 GBP2024-12-31
2,979,420 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
28,745 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
7,335 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,144,419 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,181,961 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-37,703 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-1,475,897 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,513,600 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
13,771 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
853 GBP2024-12-31
2,315 GBP2023-12-31
Plant and equipment
91,515 GBP2024-12-31
57,418 GBP2023-12-31
Furniture and fittings
12,342 GBP2024-12-31
16,382 GBP2023-12-31
Motor vehicles
5,160,238 GBP2024-12-31
5,358,749 GBP2023-12-31
Finished Goods/Goods for Resale
12,096,305 GBP2024-12-31
10,868,070 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
855,661 GBP2024-12-31
1,284,803 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,100,000 GBP2024-12-31
1,100,000 GBP2023-12-31
Other Debtors
Current
114,564 GBP2024-12-31
192,509 GBP2023-12-31
Prepayments/Accrued Income
Current
282,718 GBP2024-12-31
271,349 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
3,014,664 GBP2024-12-31
2,812,145 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,372,408 GBP2024-12-31
7,097,837 GBP2023-12-31
Amounts owed to group undertakings
Current
0 GBP2024-12-31
2,500,000 GBP2023-12-31
Corporation Tax Payable
Current
102,478 GBP2024-12-31
385,501 GBP2023-12-31
Other Taxation & Social Security Payable
Current
180,573 GBP2024-12-31
265,106 GBP2023-12-31
Other Creditors
Current
2,456,219 GBP2024-12-31
263,173 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
129,820 GBP2024-12-31
96,856 GBP2023-12-31
Creditors
Current
12,256,162 GBP2024-12-31
13,420,618 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,563,896 GBP2024-12-31
1,861,044 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
3,014,663 GBP2024-12-31
2,812,145 GBP2023-12-31
Minimum gross finance lease payments owing
5,578,560 GBP2024-12-31
4,673,189 GBP2023-12-31
Equity
Capital redemption reserve
1,331,680 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
24,000 shares2024-12-31
24,000 shares2023-12-31