Profit/Loss on Ordinary Activities Before Tax
199,395 GBP2024-01-01 ~ 2024-12-31
303,971 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,466,381 GBP2024-12-31
1,346,653 GBP2023-12-31
1,122,459 GBP2022-12-31
Cost of Sales
-7,856,693 GBP2024-01-01 ~ 2024-12-31
-7,911,135 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,117,942 GBP2024-01-01 ~ 2024-12-31
-1,125,341 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,472,594 GBP2024-01-01 ~ 2024-12-31
-1,484,109 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
36,337 GBP2024-01-01 ~ 2024-12-31
27,442 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
149,728 GBP2024-01-01 ~ 2024-12-31
239,194 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
435,502 GBP2024-12-31
599,388 GBP2023-12-31
Fixed Assets - Investments
15,553 GBP2024-12-31
17,320 GBP2023-12-31
Fixed Assets
451,055 GBP2024-12-31
616,708 GBP2023-12-31
Debtors
1,743,134 GBP2024-12-31
1,659,596 GBP2023-12-31
Cash at bank and in hand
1,863,170 GBP2024-12-31
1,487,941 GBP2023-12-31
Current Assets
3,737,720 GBP2024-12-31
3,299,182 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,599,154 GBP2024-12-31
Net Current Assets/Liabilities
1,138,566 GBP2024-12-31
919,681 GBP2023-12-31
Total Assets Less Current Liabilities
1,589,621 GBP2024-12-31
1,536,389 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-74,791 GBP2023-12-31
Net Assets/Liabilities
1,476,381 GBP2024-12-31
1,356,653 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Equity
1,476,381 GBP2024-12-31
1,356,653 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
149,728 GBP2024-01-01 ~ 2024-12-31
239,194 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-15,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-30,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
14,851 GBP2024-01-01 ~ 2024-12-31
13,685 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
532024-01-01 ~ 2024-12-31
602023-01-01 ~ 2023-12-31
Wages/Salaries
1,652,757 GBP2024-01-01 ~ 2024-12-31
1,624,899 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,253 GBP2024-01-01 ~ 2024-12-31
32,608 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,818,016 GBP2024-01-01 ~ 2024-12-31
1,786,127 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
139,440 GBP2024-01-01 ~ 2024-12-31
141,122 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,270 GBP2024-01-01 ~ 2024-12-31
-26,848 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
439,261 GBP2024-12-31
386,040 GBP2023-12-31
Motor vehicles
1,044,819 GBP2024-12-31
1,095,104 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,543,214 GBP2024-12-31
1,540,278 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-143,465 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-143,465 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
59,134 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
304,370 GBP2024-12-31
255,941 GBP2023-12-31
Motor vehicles
744,208 GBP2024-12-31
626,058 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,107,712 GBP2024-12-31
940,890 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
48,429 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
235,424 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
284,096 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
Motor vehicles
-117,274 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-117,274 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
59,134 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-12-31
Plant and equipment
134,891 GBP2024-12-31
130,099 GBP2023-12-31
Motor vehicles
300,611 GBP2024-12-31
469,046 GBP2023-12-31
Finished Goods/Goods for Resale
131,416 GBP2024-12-31
151,645 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,548,818 GBP2024-12-31
1,472,982 GBP2023-12-31
Other Debtors
Current
119,649 GBP2024-12-31
106,184 GBP2023-12-31
Prepayments/Accrued Income
Current
74,667 GBP2024-12-31
80,430 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,743,134 GBP2024-12-31
Amounts falling due within one year, Current
1,659,596 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
99,753 GBP2024-12-31
204,090 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,267,515 GBP2024-12-31
1,336,363 GBP2023-12-31
Amounts owed to group undertakings
Current
30,000 GBP2024-12-31
550,000 GBP2023-12-31
Corporation Tax Payable
Current
84,937 GBP2024-12-31
91,625 GBP2023-12-31
Other Taxation & Social Security Payable
Current
30,488 GBP2024-12-31
32,915 GBP2023-12-31
Other Creditors
Current
5,964 GBP2024-12-31
6,095 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
80,497 GBP2024-12-31
158,413 GBP2023-12-31
Creditors
Current
2,599,154 GBP2024-12-31
2,379,501 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
43,565 GBP2024-12-31
74,791 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
99,753 GBP2024-12-31
204,090 GBP2023-12-31
Minimum gross finance lease payments owing
143,318 GBP2024-12-31
278,881 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
9,500 shares2024-12-31
10,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
500 shares2024-12-31
500 shares2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,571 GBP2024-12-31
67,571 GBP2023-12-31
Between two and five year
58,393 GBP2024-12-31
98,477 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
125,964 GBP2024-12-31
166,048 GBP2023-12-31