Average Number of Employees
412024-01-01 ~ 2024-12-31
462023-01-01 ~ 2023-12-31
Turnover/Revenue
17,626,343 GBP2024-01-01 ~ 2024-12-31
17,451,554 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,755,565 GBP2024-01-01 ~ 2024-12-31
-11,045,452 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,870,778 GBP2024-01-01 ~ 2024-12-31
6,406,102 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,694,326 GBP2024-01-01 ~ 2024-12-31
-7,811,429 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-851,748 GBP2024-01-01 ~ 2024-12-31
-225,070 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,294 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-76,682 GBP2024-01-01 ~ 2024-12-31
-66,471 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-923,136 GBP2024-01-01 ~ 2024-12-31
141,697 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-888,707 GBP2024-01-01 ~ 2024-12-31
180,490 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
375,229 GBP2024-12-31
425,221 GBP2023-12-31
Fixed Assets - Investments
903 GBP2024-12-31
903 GBP2023-12-31
Fixed Assets
376,132 GBP2024-12-31
426,124 GBP2023-12-31
Total Inventories
7,164,044 GBP2024-12-31
6,249,861 GBP2023-12-31
Debtors
Current
20,322,710 GBP2024-12-31
19,857,911 GBP2023-12-31
Cash at bank and in hand
429,463 GBP2024-12-31
333,402 GBP2023-12-31
Current Assets
27,916,217 GBP2024-12-31
26,441,174 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,296,361 GBP2024-12-31
-5,974,406 GBP2023-12-31
Net Current Assets/Liabilities
19,619,856 GBP2024-12-31
20,466,768 GBP2023-12-31
Total Assets Less Current Liabilities
19,995,988 GBP2024-12-31
20,892,892 GBP2023-12-31
Net Assets/Liabilities
19,995,988 GBP2024-12-31
20,884,695 GBP2023-12-31
Equity
Called up share capital
929 GBP2024-12-31
929 GBP2023-12-31
929 GBP2023-01-01
Capital redemption reserve
71 GBP2024-12-31
71 GBP2023-12-31
71 GBP2023-01-01
Retained earnings (accumulated losses)
19,994,988 GBP2024-12-31
20,883,695 GBP2023-12-31
20,796,105 GBP2023-01-01
Equity
19,995,988 GBP2024-12-31
20,884,695 GBP2023-12-31
20,797,105 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-888,707 GBP2024-01-01 ~ 2024-12-31
180,490 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-92,900 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-92,900 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,800 GBP2024-01-01 ~ 2024-12-31
12,250 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,734,987 GBP2024-01-01 ~ 2024-12-31
1,681,730 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
188,428 GBP2024-01-01 ~ 2024-12-31
185,567 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,022,810 GBP2024-01-01 ~ 2024-12-31
1,965,250 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-38,793 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-217,122 GBP2024-01-01 ~ 2024-12-31
33,327 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,068,098 GBP2024-12-31
2,016,787 GBP2023-12-31
Motor vehicles
22,421 GBP2023-12-31
Furniture and fittings
401,812 GBP2024-12-31
342,037 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,469,910 GBP2024-12-31
2,381,245 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-27,192 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-22,421 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-49,613 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,696,725 GBP2023-12-31
Motor vehicles
15,414 GBP2023-12-31
Furniture and fittings
243,885 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,956,024 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
55,220 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
182,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-23,298 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-20,552 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-43,850 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,795,576 GBP2024-12-31
Furniture and fittings
299,105 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,094,681 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
272,522 GBP2024-12-31
320,062 GBP2023-12-31
Furniture and fittings
102,707 GBP2024-12-31
98,152 GBP2023-12-31
Motor vehicles
7,007 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
9,109,337 GBP2024-12-31
8,496,204 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
10,675,640 GBP2024-12-31
10,761,385 GBP2023-12-31
Other Debtors
Current
40,159 GBP2024-12-31
135,095 GBP2023-12-31
Prepayments/Accrued Income
Current
459,848 GBP2024-12-31
465,227 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
37,726 GBP2024-12-31
Bank Borrowings
Current
2,875,994 GBP2024-12-31
2,163,414 GBP2023-12-31
Trade Creditors/Trade Payables
Current
444,720 GBP2024-12-31
242,102 GBP2023-12-31
Amounts owed to group undertakings
Current
1,383,837 GBP2024-12-31
439,152 GBP2023-12-31
Taxation/Social Security Payable
Current
1,101,505 GBP2024-12-31
991,160 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,490,305 GBP2024-12-31
2,138,578 GBP2023-12-31
Creditors
Current
8,296,361 GBP2024-12-31
5,974,406 GBP2023-12-31
Net Deferred Tax Liability/Asset
37,726 GBP2024-12-31
-8,197 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
45,923 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-8,197 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
929 shares2024-12-31
929 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
795,128 GBP2024-12-31
790,038 GBP2023-12-31
Between one and five year
1,866,738 GBP2024-12-31
2,645,597 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,661,866 GBP2024-12-31
3,435,635 GBP2023-12-31