Average Number of Employees
442024-01-01 ~ 2024-12-31
432023-01-01 ~ 2023-12-31
Turnover/Revenue
2,773,941 GBP2024-01-01 ~ 2024-12-31
2,741,381 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,578,855 GBP2024-01-01 ~ 2024-12-31
-1,493,201 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,195,086 GBP2024-01-01 ~ 2024-12-31
1,248,180 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-413,704 GBP2024-01-01 ~ 2024-12-31
-451,995 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
781,382 GBP2024-01-01 ~ 2024-12-31
796,185 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-100,492 GBP2024-01-01 ~ 2024-12-31
-92,947 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
680,890 GBP2024-01-01 ~ 2024-12-31
703,238 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,165,334 GBP2024-12-31
2,137,474 GBP2023-12-31
Fixed Assets - Investments
1,388 GBP2024-12-31
1,388 GBP2023-12-31
Fixed Assets
2,166,722 GBP2024-12-31
2,138,862 GBP2023-12-31
Total Inventories
104,066 GBP2024-12-31
95,485 GBP2023-12-31
Debtors
Current
2,944,826 GBP2024-12-31
2,299,228 GBP2023-12-31
Cash at bank and in hand
38,631 GBP2024-12-31
42,968 GBP2023-12-31
Current Assets
3,087,523 GBP2024-12-31
2,437,681 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-705,004 GBP2023-12-31
Net Current Assets/Liabilities
2,408,004 GBP2024-12-31
1,732,677 GBP2023-12-31
Total Assets Less Current Liabilities
4,574,726 GBP2024-12-31
3,871,539 GBP2023-12-31
Net Assets/Liabilities
4,123,500 GBP2024-12-31
3,442,610 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Capital redemption reserve
13,500 GBP2024-12-31
13,500 GBP2023-12-31
Retained earnings (accumulated losses)
4,109,000 GBP2024-12-31
3,428,110 GBP2023-12-31
Equity
4,123,500 GBP2024-12-31
3,442,610 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
578,003 GBP2024-12-31
574,343 GBP2023-12-31
Furniture and fittings
1,715,487 GBP2024-12-31
1,574,490 GBP2023-12-31
Motor vehicles
216,156 GBP2024-12-31
216,156 GBP2023-12-31
Other
2,327,138 GBP2024-12-31
2,312,367 GBP2023-12-31
Plant and equipment
191,899 GBP2024-12-31
182,444 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
854,271 GBP2023-12-31
Motor vehicles
146,033 GBP2023-12-31
Plant and equipment
162,815 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
8,962 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
940,858 GBP2024-12-31
Motor vehicles
166,442 GBP2024-12-31
Other
1,193,278 GBP2024-12-31
Plant and equipment
171,777 GBP2024-12-31
Property, Plant & Equipment
Buildings
187,009 GBP2024-12-31
201,225 GBP2023-12-31
Furniture and fittings
774,629 GBP2024-12-31
720,219 GBP2023-12-31
Motor vehicles
49,714 GBP2024-12-31
70,123 GBP2023-12-31
Other
1,133,860 GBP2024-12-31
1,126,278 GBP2023-12-31
Plant and equipment
20,122 GBP2024-12-31
19,629 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,028,683 GBP2024-12-31
4,859,800 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,722,326 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
141,023 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,863,349 GBP2024-12-31
Investments in Subsidiaries
1,388 GBP2024-12-31
1,388 GBP2023-12-31
Finished Goods/Goods for Resale
104,066 GBP2024-12-31
95,485 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,470 GBP2024-12-31
8,191 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,836,625 GBP2024-12-31
2,038,398 GBP2023-12-31
Other Debtors
Current
15,626 GBP2024-12-31
140,872 GBP2023-12-31
Prepayments/Accrued Income
Current
88,105 GBP2024-12-31
111,767 GBP2023-12-31
Cash and Cash Equivalents
38,631 GBP2024-12-31
42,968 GBP2023-12-31
Trade Creditors/Trade Payables
Current
24,118 GBP2024-12-31
57,278 GBP2023-12-31
Amounts owed to group undertakings
Current
549,248 GBP2024-12-31
549,248 GBP2023-12-31
Corporation Tax Payable
Current
78,803 GBP2024-12-31
85,975 GBP2023-12-31
Other Creditors
Current
6,335 GBP2024-12-31
1,850 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
21,015 GBP2024-12-31
10,653 GBP2023-12-31
Creditors
Current
679,519 GBP2024-12-31
705,004 GBP2023-12-31
Net Deferred Tax Liability/Asset
-451,226 GBP2024-12-31
-428,929 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-22,297 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-451,936 GBP2024-12-31
-428,929 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2024-12-31
4,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.252024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
64,396 GBP2024-12-31
64,396 GBP2023-12-31
Between one and five year
92,632 GBP2024-12-31
92,632 GBP2023-12-31
More than five year
416,844 GBP2024-12-31
440,002 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
573,872 GBP2024-12-31
597,030 GBP2023-12-31