Cost of Sales
-30,124,788 GBP2024-01-01 ~ 2024-12-31
-31,130,679 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,952,524 GBP2024-01-01 ~ 2024-12-31
-3,720,874 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
68,638 GBP2024-01-01 ~ 2024-12-31
41,397 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
716,194 GBP2024-01-01 ~ 2024-12-31
536,221 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
570,625 GBP2024-01-01 ~ 2024-12-31
356,848 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
0 GBP2024-12-31
3,988 GBP2023-12-31
Property, Plant & Equipment
5,695,486 GBP2024-12-31
5,563,070 GBP2023-12-31
Fixed Assets
5,695,486 GBP2024-12-31
5,567,058 GBP2023-12-31
Debtors
2,641,260 GBP2024-12-31
2,328,935 GBP2023-12-31
Cash at bank and in hand
2,270,521 GBP2024-12-31
718,446 GBP2023-12-31
Current Assets
12,743,975 GBP2024-12-31
8,793,746 GBP2023-12-31
Net Current Assets/Liabilities
2,029,017 GBP2024-12-31
1,569,365 GBP2023-12-31
Total Assets Less Current Liabilities
7,724,503 GBP2024-12-31
7,136,423 GBP2023-12-31
Net Assets/Liabilities
7,323,807 GBP2024-12-31
6,833,182 GBP2023-12-31
Equity
Called up share capital
3,772 GBP2024-12-31
3,772 GBP2023-12-31
3,772 GBP2022-12-31
Capital redemption reserve
1,228 GBP2024-12-31
1,228 GBP2023-12-31
1,228 GBP2022-12-31
Retained earnings (accumulated losses)
7,318,807 GBP2024-12-31
6,828,182 GBP2023-12-31
6,481,334 GBP2022-12-31
Equity
7,323,807 GBP2024-12-31
6,833,182 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
570,625 GBP2024-01-01 ~ 2024-12-31
356,848 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-10,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-80,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
36,660 GBP2024-01-01 ~ 2024-12-31
35,842 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1462024-01-01 ~ 2024-12-31
1422023-01-01 ~ 2023-12-31
Wages/Salaries
6,041,079 GBP2024-01-01 ~ 2024-12-31
5,684,777 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,943 GBP2024-01-01 ~ 2024-12-31
92,872 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,797,020 GBP2024-01-01 ~ 2024-12-31
6,378,295 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
209,757 GBP2024-01-01 ~ 2024-12-31
145,765 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
15,950 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
15,950 GBP2024-12-31
11,962 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
3,988 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
0 GBP2024-12-31
3,988 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,930,284 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
4,408,410 GBP2024-12-31
4,408,410 GBP2023-12-31
Plant and equipment
440,470 GBP2024-12-31
440,470 GBP2023-12-31
Furniture and fittings
2,200,874 GBP2024-12-31
2,114,549 GBP2023-12-31
Motor vehicles
555,634 GBP2024-12-31
242,038 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,535,672 GBP2024-12-31
9,135,751 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-18,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-18,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,930,284 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,627,572 GBP2024-12-31
1,563,264 GBP2023-12-31
Plant and equipment
185,165 GBP2024-12-31
175,724 GBP2023-12-31
Furniture and fittings
1,852,406 GBP2024-12-31
1,689,371 GBP2023-12-31
Motor vehicles
175,043 GBP2024-12-31
144,322 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,840,186 GBP2024-12-31
3,572,681 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
9,441 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
163,035 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
49,304 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
286,088 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-18,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,930,284 GBP2024-12-31
1,930,284 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
2,780,838 GBP2024-12-31
2,845,146 GBP2023-12-31
Plant and equipment
255,305 GBP2024-12-31
264,746 GBP2023-12-31
Furniture and fittings
348,468 GBP2024-12-31
425,178 GBP2023-12-31
Motor vehicles
380,591 GBP2024-12-31
97,716 GBP2023-12-31
Finished Goods/Goods for Resale
7,832,194 GBP2024-12-31
5,746,365 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,036,033 GBP2024-12-31
1,844,681 GBP2023-12-31
Other Debtors
Current
89,297 GBP2024-12-31
150,062 GBP2023-12-31
Prepayments/Accrued Income
Current
515,930 GBP2024-12-31
334,192 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
16 GBP2024-12-31
639 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,068,134 GBP2024-12-31
1,063,304 GBP2023-12-31
Other Remaining Borrowings
Current
2,383,761 GBP2024-12-31
506,515 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,120,186 GBP2024-12-31
3,467,078 GBP2023-12-31
Corporation Tax Payable
Current
145,569 GBP2024-12-31
156,310 GBP2023-12-31
Other Taxation & Social Security Payable
Current
158,755 GBP2024-12-31
340,795 GBP2023-12-31
Other Creditors
Current
1,471,579 GBP2024-12-31
953,248 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,366,958 GBP2024-12-31
736,492 GBP2023-12-31
Creditors
Current
10,714,958 GBP2024-12-31
7,224,381 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
245,408 GBP2024-12-31
59,890 GBP2023-12-31
Other Remaining Borrowings
Non-current
0 GBP2024-12-31
88,063 GBP2023-12-31
Creditors
Non-current
245,408 GBP2024-12-31
147,953 GBP2023-12-31
Total Borrowings
2,383,777 GBP2024-12-31
595,217 GBP2023-12-31
Current
2,383,777 GBP2024-12-31
507,154 GBP2023-12-31
Non-current
0 GBP2024-12-31
88,063 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
2,068,134 GBP2024-12-31
1,063,304 GBP2023-12-31
Minimum gross finance lease payments owing
2,313,542 GBP2024-12-31
1,123,194 GBP2023-12-31
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
3,772 shares2024-12-31
3,772 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
145,000 GBP2024-12-31
224,583 GBP2023-12-31
Between two and five year
435,000 GBP2024-12-31
435,000 GBP2023-12-31
More than five year
1,323,274 GBP2024-12-31
1,468,274 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,903,274 GBP2024-12-31
2,127,857 GBP2023-12-31