Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
7,218,352 GBP2024-01-01 ~ 2024-12-31
6,498,176 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,014,917 GBP2024-01-01 ~ 2024-12-31
-2,653,285 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,203,435 GBP2024-01-01 ~ 2024-12-31
3,844,891 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-19,695 GBP2024-01-01 ~ 2024-12-31
-24,091 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,362,603 GBP2024-01-01 ~ 2024-12-31
-3,279,079 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
824,470 GBP2024-01-01 ~ 2024-12-31
541,721 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-17,244 GBP2024-01-01 ~ 2024-12-31
-16,282 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
807,226 GBP2024-01-01 ~ 2024-12-31
525,439 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
725,178 GBP2024-01-01 ~ 2024-12-31
434,791 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,668,347 GBP2024-12-31
5,129,169 GBP2023-12-31
4,880,378 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-186,000 GBP2024-01-01 ~ 2024-12-31
-186,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,964,854 GBP2024-12-31
3,980,609 GBP2023-12-31
Total Inventories
982,939 GBP2024-12-31
989,503 GBP2023-12-31
Debtors
3,095,976 GBP2024-12-31
1,383,785 GBP2023-12-31
Cash at bank and in hand
16,273 GBP2024-12-31
690,470 GBP2023-12-31
Current Assets
4,095,188 GBP2024-12-31
3,063,758 GBP2023-12-31
Net Current Assets/Liabilities
2,595,687 GBP2024-12-31
2,168,237 GBP2023-12-31
Total Assets Less Current Liabilities
6,560,541 GBP2024-12-31
6,148,846 GBP2023-12-31
Creditors
Non-current
-120,303 GBP2024-12-31
-230,914 GBP2023-12-31
Net Assets/Liabilities
6,130,398 GBP2024-12-31
5,591,220 GBP2023-12-31
Equity
Called up share capital
296,368 GBP2024-12-31
296,368 GBP2023-12-31
Share premium
165,683 GBP2024-12-31
165,683 GBP2023-12-31
Equity
6,130,398 GBP2024-12-31
5,591,220 GBP2023-12-31
Bank Overdrafts
-106,956 GBP2024-12-31
Wages/Salaries
1,465,374 GBP2024-01-01 ~ 2024-12-31
1,402,584 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
121,704 GBP2024-01-01 ~ 2024-12-31
112,623 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,459 GBP2024-01-01 ~ 2024-12-31
18,028 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,606,537 GBP2024-01-01 ~ 2024-12-31
1,533,235 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
672024-01-01 ~ 2024-12-31
672023-01-01 ~ 2023-12-31
Director Remuneration
323,889 GBP2024-01-01 ~ 2024-12-31
330,823 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
179,005 GBP2024-01-01 ~ 2024-12-31
174,829 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
2,200 GBP2024-01-01 ~ 2024-12-31
2,100 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
97,198 GBP2024-01-01 ~ 2024-12-31
103,942 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
201,807 GBP2024-01-01 ~ 2024-12-31
123,583 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,009,654 GBP2024-12-31
2,009,654 GBP2023-12-31
Improvements to leasehold property
981,088 GBP2024-12-31
880,374 GBP2023-12-31
Plant and equipment
2,161,849 GBP2024-12-31
2,044,225 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
122,615 GBP2024-12-31
113,535 GBP2023-12-31
Improvements to leasehold property
45,563 GBP2024-12-31
36,109 GBP2023-12-31
Plant and equipment
1,268,259 GBP2024-12-31
1,110,565 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,080 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
9,454 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
157,694 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,887,039 GBP2024-12-31
1,896,119 GBP2023-12-31
Improvements to leasehold property
935,525 GBP2024-12-31
844,265 GBP2023-12-31
Plant and equipment
893,590 GBP2024-12-31
933,660 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
270,158 GBP2024-12-31
258,595 GBP2023-12-31
Motor vehicles
254,523 GBP2024-12-31
323,028 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,677,272 GBP2024-12-31
5,515,876 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-81,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-81,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
107,418 GBP2024-12-31
78,835 GBP2023-12-31
Motor vehicles
168,563 GBP2024-12-31
196,223 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,712,418 GBP2024-12-31
1,535,267 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
28,583 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
28,655 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
233,466 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-56,315 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-56,315 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
162,740 GBP2024-12-31
179,760 GBP2023-12-31
Motor vehicles
85,960 GBP2024-12-31
126,805 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
419,600 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
182,338 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
20,746 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
397,846 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
148,495 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
81,033 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
39,171 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
15,290 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
54,461 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
175,871 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
221,975 GBP2024-12-31
271,105 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
45,875 GBP2024-12-31
Under hire purchased contracts or finance leases
267,850 GBP2024-12-31
372,410 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
101,305 GBP2023-12-31
Merchandise
982,939 GBP2024-12-31
989,503 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
84,800 GBP2024-12-31
99,800 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,835,450 GBP2024-12-31
1,109,153 GBP2023-12-31
Other Debtors
Current
30,732 GBP2024-12-31
67,330 GBP2023-12-31
Prepayments/Accrued Income
Current
61,400 GBP2024-12-31
53,000 GBP2023-12-31
Prepayments
Current
83,594 GBP2024-12-31
54,502 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,095,976 GBP2024-12-31
1,383,785 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
106,956 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
92,488 GBP2024-12-31
91,320 GBP2023-12-31
Trade Creditors/Trade Payables
Current
669,641 GBP2024-12-31
456,200 GBP2023-12-31
Amounts owed to group undertakings
Current
6,351 GBP2024-12-31
Corporation Tax Payable
Current
141,140 GBP2024-12-31
134,621 GBP2023-12-31
Other Taxation & Social Security Payable
Current
61,168 GBP2024-12-31
31,596 GBP2023-12-31
Other Creditors
Current
43,308 GBP2024-12-31
23,065 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
150,871 GBP2024-12-31
112,347 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
120,303 GBP2024-12-31
230,914 GBP2023-12-31
Between one and five year, hire purchase agreements
230,914 GBP2023-12-31
hire purchase agreements
212,791 GBP2024-12-31
322,234 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
309,840 GBP2024-12-31
326,712 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
309,840 GBP2024-12-31
326,712 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
296,368 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
725,178 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-186,000 GBP2024-01-01 ~ 2024-12-31