Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
2,455,293 GBP2024-01-01 ~ 2024-12-31
2,669,988 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
1,016,336 GBP2024-01-01 ~ 2024-12-31
969,257 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,438,957 GBP2024-01-01 ~ 2024-12-31
1,700,731 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,135,707 GBP2024-01-01 ~ 2024-12-31
1,143,085 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
541,608 GBP2024-01-01 ~ 2024-12-31
531,699 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-238,358 GBP2024-01-01 ~ 2024-12-31
25,947 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,157 GBP2024-01-01 ~ 2024-12-31
1,848 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,176 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-237,377 GBP2024-01-01 ~ 2024-12-31
27,795 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-12,784 GBP2024-01-01 ~ 2024-12-31
31,511 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-224,593 GBP2024-01-01 ~ 2024-12-31
-3,716 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-224,593 GBP2024-01-01 ~ 2024-12-31
-3,716 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
15,760 GBP2024-12-31
17,850 GBP2023-12-31
Property, Plant & Equipment
475,515 GBP2024-12-31
477,787 GBP2023-12-31
Fixed Assets
491,275 GBP2024-12-31
495,637 GBP2023-12-31
Total Inventories
660,986 GBP2024-12-31
664,524 GBP2023-12-31
Debtors
400,029 GBP2024-12-31
520,009 GBP2023-12-31
Cash at bank and in hand
159,397 GBP2024-12-31
273,448 GBP2023-12-31
Current Assets
1,220,412 GBP2024-12-31
1,457,981 GBP2023-12-31
Creditors
Current
1,144,821 GBP2024-12-31
1,177,978 GBP2023-12-31
Net Current Assets/Liabilities
75,591 GBP2024-12-31
280,003 GBP2023-12-31
Total Assets Less Current Liabilities
566,866 GBP2024-12-31
775,640 GBP2023-12-31
Creditors
Non-current
-11,423 GBP2024-12-31
Net Assets/Liabilities
499,860 GBP2024-12-31
724,453 GBP2023-12-31
Equity
Called up share capital
600,000 GBP2024-12-31
600,000 GBP2023-12-31
600,000 GBP2022-12-31
Retained earnings (accumulated losses)
-100,140 GBP2024-12-31
124,453 GBP2023-12-31
128,169 GBP2022-12-31
Equity
499,860 GBP2024-12-31
724,453 GBP2023-12-31
728,169 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-224,593 GBP2024-01-01 ~ 2024-12-31
-3,716 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
555,320 GBP2024-01-01 ~ 2024-12-31
493,588 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
60,127 GBP2024-01-01 ~ 2024-12-31
49,230 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,207 GBP2024-01-01 ~ 2024-12-31
37,043 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
654,654 GBP2024-01-01 ~ 2024-12-31
579,861 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
172024-01-01 ~ 2024-12-31
152023-01-01 ~ 2023-12-31
Director Remuneration
93,823 GBP2024-01-01 ~ 2024-12-31
109,557 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
27,430 GBP2024-01-01 ~ 2024-12-31
25,180 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,355 GBP2024-01-01 ~ 2024-12-31
17,800 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-16,989 GBP2024-01-01 ~ 2024-12-31
17,193 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
20,900 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
601,785 GBP2024-12-31
601,785 GBP2023-12-31
Plant and equipment
30,151 GBP2024-12-31
26,141 GBP2023-12-31
Furniture and fittings
6,749 GBP2024-12-31
6,749 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
158,736 GBP2024-12-31
136,788 GBP2023-12-31
Plant and equipment
21,736 GBP2024-12-31
19,215 GBP2023-12-31
Furniture and fittings
6,749 GBP2024-12-31
6,749 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
21,948 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
2,521 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
443,049 GBP2024-12-31
464,997 GBP2023-12-31
Plant and equipment
8,415 GBP2024-12-31
6,926 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
39,297 GBP2024-12-31
18,302 GBP2023-12-31
Computers
9,017 GBP2024-12-31
6,065 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
686,999 GBP2024-12-31
659,042 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
19,681 GBP2024-12-31
16,384 GBP2023-12-31
Computers
4,582 GBP2024-12-31
2,119 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
211,484 GBP2024-12-31
181,255 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
3,297 GBP2024-01-01 ~ 2024-12-31
Computers
2,463 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
30,229 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
19,616 GBP2024-12-31
1,918 GBP2023-12-31
Computers
4,435 GBP2024-12-31
3,946 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
2,799 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
18,196 GBP2024-12-31
Finished Goods
660,986 GBP2024-12-31
664,524 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
331,531 GBP2024-12-31
454,042 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
17,032 GBP2024-12-31
Prepayments/Accrued Income
Current
47,286 GBP2024-12-31
60,308 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
400,029 GBP2024-12-31
520,009 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
4,102 GBP2024-12-31
Trade Creditors/Trade Payables
Current
828,301 GBP2024-12-31
752,911 GBP2023-12-31
Corporation Tax Payable
Current
17,193 GBP2023-12-31
Other Taxation & Social Security Payable
Current
24,950 GBP2023-12-31
Other Creditors
Current
6,532 GBP2024-12-31
5,700 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
218,960 GBP2024-12-31
292,312 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
11,423 GBP2024-12-31
Between one and five year, hire purchase agreements
11,423 GBP2024-12-31
hire purchase agreements
15,525 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
93,913 GBP2024-12-31
88,174 GBP2023-12-31
Between one and five year
80,330 GBP2024-12-31
156,085 GBP2023-12-31
All periods
174,243 GBP2024-12-31
244,259 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
55,583 GBP2024-12-31
51,187 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
55,583 GBP2024-12-31
51,187 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
600,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-224,593 GBP2024-01-01 ~ 2024-12-31