Administrative Expenses
-7,219,190 GBP2024-01-01 ~ 2024-12-31
-7,495,755 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,812 GBP2024-01-01 ~ 2024-12-31
27,591 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,268 GBP2024-01-01 ~ 2024-12-31
388,258 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-22,782 GBP2024-01-01 ~ 2024-12-31
270,416 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,321,526 GBP2024-12-31
5,504,609 GBP2023-12-31
Fixed Assets - Investments
115,001 GBP2024-12-31
115,001 GBP2023-12-31
Fixed Assets
5,436,527 GBP2024-12-31
5,619,610 GBP2023-12-31
Debtors
2,165,670 GBP2024-12-31
2,536,825 GBP2023-12-31
Cash at bank and in hand
753,281 GBP2024-12-31
877,355 GBP2023-12-31
Current Assets
5,471,740 GBP2024-12-31
6,012,181 GBP2023-12-31
Net Current Assets/Liabilities
2,711,721 GBP2024-12-31
2,859,515 GBP2023-12-31
Total Assets Less Current Liabilities
8,148,248 GBP2024-12-31
8,479,125 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,902,207 GBP2024-12-31
-2,085,202 GBP2023-12-31
Net Assets/Liabilities
6,015,541 GBP2024-12-31
6,128,323 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
6,014,541 GBP2024-12-31
6,127,323 GBP2023-12-31
5,996,907 GBP2022-12-31
Equity
6,015,541 GBP2024-12-31
6,128,323 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-22,782 GBP2024-01-01 ~ 2024-12-31
270,416 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-140,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-90,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
17,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1532024-01-01 ~ 2024-12-31
1622023-01-01 ~ 2023-12-31
Wages/Salaries
4,406,011 GBP2024-01-01 ~ 2024-12-31
4,357,305 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
177,789 GBP2024-01-01 ~ 2024-12-31
196,383 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,011,465 GBP2024-01-01 ~ 2024-12-31
4,968,433 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
133,590 GBP2024-01-01 ~ 2024-12-31
126,548 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,100 GBP2024-01-01 ~ 2024-12-31
19,600 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
170,849 GBP2023-12-31
Intangible Assets - Gross Cost
66,606 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
170,849 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
66,606 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,974,795 GBP2023-12-31
Improvements to leasehold property
20,947 GBP2024-12-31
20,947 GBP2023-12-31
Plant and equipment
752,094 GBP2024-12-31
668,215 GBP2023-12-31
Furniture and fittings
792,105 GBP2024-12-31
789,989 GBP2023-12-31
Motor vehicles
1,534,066 GBP2024-12-31
1,575,011 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,087,226 GBP2024-12-31
8,028,957 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-43,916 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-53,445 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-97,361 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
4,988,014 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
662,545 GBP2023-12-31
Improvements to leasehold property
2,514 GBP2024-12-31
1,676 GBP2023-12-31
Plant and equipment
377,111 GBP2024-12-31
320,961 GBP2023-12-31
Furniture and fittings
594,934 GBP2024-12-31
580,710 GBP2023-12-31
Motor vehicles
1,066,495 GBP2024-12-31
958,456 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,765,700 GBP2024-12-31
2,524,348 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
62,101 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
838 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
56,150 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
57,435 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
156,499 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
333,023 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
-43,211 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-48,460 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-91,671 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
4,263,368 GBP2024-12-31
4,312,250 GBP2023-12-31
Improvements to leasehold property
18,433 GBP2024-12-31
19,271 GBP2023-12-31
Plant and equipment
374,983 GBP2024-12-31
347,254 GBP2023-12-31
Furniture and fittings
197,171 GBP2024-12-31
209,279 GBP2023-12-31
Motor vehicles
467,571 GBP2024-12-31
616,555 GBP2023-12-31
Other Investments Other Than Loans
Non-current
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Amounts invested in assets
Non-current
115,001 GBP2024-12-31
115,001 GBP2023-12-31
Finished Goods/Goods for Resale
2,552,789 GBP2024-12-31
2,598,001 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,649,541 GBP2024-12-31
1,946,804 GBP2023-12-31
Other Debtors
Current
69,668 GBP2024-12-31
83,706 GBP2023-12-31
Prepayments/Accrued Income
Current
446,461 GBP2024-12-31
506,315 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,165,670 GBP2024-12-31
2,536,825 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
49,499 GBP2024-12-31
77,752 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
191,559 GBP2024-12-31
221,919 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,873,489 GBP2024-12-31
2,240,956 GBP2023-12-31
Corporation Tax Payable
Current
62,000 GBP2024-12-31
99,000 GBP2023-12-31
Other Taxation & Social Security Payable
Current
362,037 GBP2024-12-31
333,861 GBP2023-12-31
Other Creditors
Current
47,163 GBP2024-12-31
22,588 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
174,272 GBP2024-12-31
156,590 GBP2023-12-31
Creditors
Current
2,760,019 GBP2024-12-31
3,152,666 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,611,615 GBP2024-12-31
1,663,319 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
290,592 GBP2024-12-31
421,883 GBP2023-12-31
Creditors
Non-current
1,902,207 GBP2024-12-31
2,085,202 GBP2023-12-31
Bank Borrowings
1,661,114 GBP2024-12-31
1,741,071 GBP2023-12-31
Total Borrowings
Current
49,499 GBP2024-12-31
77,752 GBP2023-12-31
Non-current
1,611,615 GBP2024-12-31
1,663,319 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
191,559 GBP2024-12-31
221,919 GBP2023-12-31
Minimum gross finance lease payments owing
482,151 GBP2024-12-31
643,802 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
1,000 shares2024-12-31
1,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
361,556 GBP2024-12-31
Between two and five year
718,739 GBP2024-12-31
More than five year
23,750 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,104,045 GBP2024-12-31