Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
127,885,317 GBP2024-01-01 ~ 2024-12-31
140,593,529 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-119,152,899 GBP2024-01-01 ~ 2024-12-31
-132,225,069 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,732,418 GBP2024-01-01 ~ 2024-12-31
8,368,460 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-124,159 GBP2024-01-01 ~ 2024-12-31
-172,191 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,659,524 GBP2024-01-01 ~ 2024-12-31
-7,875,140 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
948,735 GBP2024-01-01 ~ 2024-12-31
321,129 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
555,052 GBP2024-01-01 ~ 2024-12-31
-69,296 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
422,632 GBP2024-01-01 ~ 2024-12-31
-69,296 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
13,477 GBP2024-12-31
470,845 GBP2023-12-31
540,141 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-880,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
522,492 GBP2024-12-31
535,889 GBP2023-12-31
Property, Plant & Equipment
591,916 GBP2024-12-31
553,148 GBP2023-12-31
Fixed Assets
1,114,408 GBP2024-12-31
1,089,037 GBP2023-12-31
Total Inventories
12,415,565 GBP2024-12-31
15,654,753 GBP2023-12-31
Debtors
11,213,485 GBP2024-12-31
6,397,545 GBP2023-12-31
Cash at bank and in hand
1,035,683 GBP2024-12-31
400,869 GBP2023-12-31
Current Assets
24,664,733 GBP2024-12-31
22,453,167 GBP2023-12-31
Net Current Assets/Liabilities
-509,503 GBP2024-12-31
-26,764 GBP2023-12-31
Total Assets Less Current Liabilities
604,905 GBP2024-12-31
1,062,273 GBP2023-12-31
Net Assets/Liabilities
520,893 GBP2024-12-31
978,261 GBP2023-12-31
Equity
Called up share capital
131,010 GBP2024-12-31
131,010 GBP2023-12-31
Equity
520,893 GBP2024-12-31
978,261 GBP2023-12-31
Wages/Salaries
4,160,342 GBP2024-01-01 ~ 2024-12-31
4,113,523 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
428,771 GBP2024-01-01 ~ 2024-12-31
418,654 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,966 GBP2024-01-01 ~ 2024-12-31
99,565 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,692,079 GBP2024-01-01 ~ 2024-12-31
4,631,742 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1202024-01-01 ~ 2024-12-31
1122023-01-01 ~ 2023-12-31
Director Remuneration
62,753 GBP2024-01-01 ~ 2024-12-31
74,223 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
123,934 GBP2024-01-01 ~ 2024-12-31
110,107 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
132,420 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
138,763 GBP2024-01-01 ~ 2024-12-31
-17,324 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
669,859 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
147,367 GBP2024-12-31
133,970 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
13,397 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
522,492 GBP2024-12-31
535,889 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,457,586 GBP2024-12-31
1,322,032 GBP2023-12-31
Motor vehicles
460,441 GBP2024-12-31
445,860 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,918,027 GBP2024-12-31
1,767,892 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-102,158 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-102,158 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,247,054 GBP2024-12-31
1,165,495 GBP2023-12-31
Motor vehicles
79,057 GBP2024-12-31
49,249 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,326,111 GBP2024-12-31
1,214,744 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
81,559 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
42,375 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
123,934 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-12,567 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,567 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
210,532 GBP2024-12-31
156,537 GBP2023-12-31
Motor vehicles
381,384 GBP2024-12-31
396,611 GBP2023-12-31
Finished Goods
12,415,565 GBP2024-12-31
15,654,753 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
10,320,702 GBP2024-12-31
5,572,043 GBP2023-12-31
Other Debtors
Current
45,826 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
121,765 GBP2023-12-31
Prepayments
Current
892,783 GBP2024-12-31
657,911 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
11,213,485 GBP2024-12-31
6,397,545 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,186,911 GBP2023-12-31
Trade Creditors/Trade Payables
Current
22,148,664 GBP2024-12-31
19,624,282 GBP2023-12-31
Amounts owed to group undertakings
Current
2,125,254 GBP2024-12-31
1,215,119 GBP2023-12-31
Corporation Tax Payable
Current
45,844 GBP2024-12-31
Other Taxation & Social Security Payable
Current
77,617 GBP2024-12-31
86,871 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
263,490 GBP2024-12-31
366,748 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
84,012 GBP2024-12-31
84,012 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
84,012 GBP2024-12-31
84,012 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
131,000 shares2024-12-31
Class 2 ordinary share
1,000 shares2024-12-31