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
18,948,618 GBP2024-01-01 ~ 2024-12-31
18,884,683 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-12,405,277 GBP2024-01-01 ~ 2024-12-31
-12,535,281 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,543,341 GBP2024-01-01 ~ 2024-12-31
6,349,402 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,759,740 GBP2024-01-01 ~ 2024-12-31
-5,224,716 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
783,601 GBP2024-01-01 ~ 2024-12-31
1,124,686 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
184,173 GBP2024-01-01 ~ 2024-12-31
107,291 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
948,397 GBP2024-01-01 ~ 2024-12-31
711,222 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
676,747 GBP2024-01-01 ~ 2024-12-31
496,589 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
676,747 GBP2024-01-01 ~ 2024-12-31
496,589 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
41,286 GBP2024-12-31
55,040 GBP2023-12-31
Property, Plant & Equipment
1,754,735 GBP2024-12-31
1,743,088 GBP2023-12-31
Fixed Assets - Investments
1,629 GBP2024-12-31
1,629 GBP2023-12-31
Fixed Assets
1,797,650 GBP2024-12-31
1,799,757 GBP2023-12-31
Total Inventories
2,348,968 GBP2024-12-31
2,095,342 GBP2023-12-31
Debtors
2,000,816 GBP2024-12-31
1,810,703 GBP2023-12-31
Cash at bank and in hand
5,809,989 GBP2024-12-31
5,516,446 GBP2023-12-31
Current Assets
10,159,773 GBP2024-12-31
9,422,491 GBP2023-12-31
Net Current Assets/Liabilities
7,806,450 GBP2024-12-31
7,322,193 GBP2023-12-31
Total Assets Less Current Liabilities
9,604,100 GBP2024-12-31
9,121,950 GBP2023-12-31
Creditors
Non-current
-309,827 GBP2024-12-31
-349,137 GBP2023-12-31
Net Assets/Liabilities
9,127,227 GBP2024-12-31
8,630,330 GBP2023-12-31
Equity
Called up share capital
58,500 GBP2024-12-31
58,500 GBP2023-12-31
58,500 GBP2022-12-31
Capital redemption reserve
116,500 GBP2024-12-31
116,500 GBP2023-12-31
116,500 GBP2022-12-31
Retained earnings (accumulated losses)
8,952,227 GBP2024-12-31
8,455,330 GBP2023-12-31
8,141,741 GBP2022-12-31
Equity
9,127,227 GBP2024-12-31
8,630,330 GBP2023-12-31
8,316,741 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-179,850 GBP2024-01-01 ~ 2024-12-31
-183,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-179,850 GBP2024-01-01 ~ 2024-12-31
-183,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
676,747 GBP2024-01-01 ~ 2024-12-31
496,589 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,182,330 GBP2024-01-01 ~ 2024-12-31
2,983,217 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
298,997 GBP2024-01-01 ~ 2024-12-31
274,069 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
202,380 GBP2024-01-01 ~ 2024-12-31
158,443 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,683,707 GBP2024-01-01 ~ 2024-12-31
3,415,729 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
982024-01-01 ~ 2024-12-31
962023-01-01 ~ 2023-12-31
Director Remuneration
318,856 GBP2024-01-01 ~ 2024-12-31
369,537 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
290,215 GBP2024-01-01 ~ 2024-12-31
283,018 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
247,087 GBP2024-01-01 ~ 2024-12-31
172,632 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
237,099 GBP2024-01-01 ~ 2024-12-31
167,137 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
179,850 GBP2024-01-01 ~ 2024-12-31
183,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
137,622 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
96,336 GBP2024-12-31
82,582 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
13,754 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
41,286 GBP2024-12-31
55,040 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,896,982 GBP2024-12-31
1,896,982 GBP2023-12-31
Plant and equipment
456,745 GBP2024-12-31
433,174 GBP2023-12-31
Furniture and fittings
64,653 GBP2024-12-31
63,693 GBP2023-12-31
Motor vehicles
1,936,403 GBP2024-12-31
1,659,072 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,354,783 GBP2024-12-31
4,052,921 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
810,269 GBP2024-12-31
754,133 GBP2023-12-31
Plant and equipment
406,365 GBP2024-12-31
381,429 GBP2023-12-31
Furniture and fittings
62,912 GBP2024-12-31
61,936 GBP2023-12-31
Motor vehicles
1,320,502 GBP2024-12-31
1,112,335 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,600,048 GBP2024-12-31
2,309,833 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
56,136 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
24,936 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
976 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
208,167 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
290,215 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,086,713 GBP2024-12-31
1,142,849 GBP2023-12-31
Plant and equipment
50,380 GBP2024-12-31
51,745 GBP2023-12-31
Furniture and fittings
1,741 GBP2024-12-31
1,757 GBP2023-12-31
Motor vehicles
615,901 GBP2024-12-31
546,737 GBP2023-12-31
Investments in Group Undertakings
1 GBP2024-12-31
1 GBP2023-12-31
Other Investments Other Than Loans
1,628 GBP2024-12-31
1,628 GBP2023-12-31
Amounts invested in assets
1,629 GBP2024-12-31
1,629 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
170,000 GBP2023-12-31
Merchandise
2,348,968 GBP2024-12-31
2,095,342 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,643,633 GBP2024-12-31
1,705,100 GBP2023-12-31
Other Debtors
Current
171,483 GBP2024-12-31
62,799 GBP2023-12-31
Prepayments
Current
185,700 GBP2024-12-31
42,804 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,000,816 GBP2024-12-31
1,810,703 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
45,340 GBP2024-12-31
44,571 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,472,542 GBP2024-12-31
1,177,733 GBP2023-12-31
Amounts owed to group undertakings
Current
1 GBP2023-12-31
Corporation Tax Payable
Current
244,272 GBP2024-12-31
172,631 GBP2023-12-31
Other Taxation & Social Security Payable
Current
141,694 GBP2024-12-31
81,432 GBP2023-12-31
Other Creditors
Current
28,135 GBP2024-12-31
34,135 GBP2023-12-31
Accrued Liabilities
Current
316,091 GBP2024-12-31
363,049 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
309,827 GBP2024-12-31
349,137 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
45,340 GBP2024-12-31
Between two and five year, Non-current
136,021 GBP2024-12-31
Non-current, Between two and five year
133,712 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
111,600 GBP2024-12-31
122,017 GBP2023-12-31
Between one and five year
363,900 GBP2024-12-31
367,200 GBP2023-12-31
More than five year
118,159 GBP2024-12-31
226,459 GBP2023-12-31
All periods
593,659 GBP2024-12-31
715,676 GBP2023-12-31
Bank Borrowings
Secured
355,167 GBP2024-12-31
393,708 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
167,046 GBP2024-12-31
142,483 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
Class 2 ordinary share
31,500 shares2024-12-31
Class 3 ordinary share
17,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
676,747 GBP2024-01-01 ~ 2024-12-31