Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
19,109,781 GBP2024-01-01 ~ 2024-12-31
14,349,670 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
14,547,969 GBP2024-01-01 ~ 2024-12-31
11,252,607 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,561,812 GBP2024-01-01 ~ 2024-12-31
3,097,063 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,483,583 GBP2024-01-01 ~ 2024-12-31
2,978,267 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,078,229 GBP2024-01-01 ~ 2024-12-31
209,501 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
617 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
112,652 GBP2024-01-01 ~ 2024-12-31
53,293 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
965,577 GBP2024-01-01 ~ 2024-12-31
156,825 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
192,553 GBP2024-01-01 ~ 2024-12-31
30,532 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
773,024 GBP2024-01-01 ~ 2024-12-31
126,293 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,309,915 GBP2024-12-31
1,536,891 GBP2023-12-31
1,510,598 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
675,094 GBP2024-12-31
658,607 GBP2023-12-31
Total Inventories
2,383,929 GBP2024-12-31
2,730,967 GBP2023-12-31
Debtors
4,033,222 GBP2024-12-31
3,236,722 GBP2023-12-31
Cash at bank and in hand
23,533 GBP2024-12-31
27,565 GBP2023-12-31
Current Assets
6,440,684 GBP2024-12-31
5,995,254 GBP2023-12-31
Creditors
Current
4,657,121 GBP2024-12-31
5,021,929 GBP2023-12-31
Net Current Assets/Liabilities
1,783,563 GBP2024-12-31
973,325 GBP2023-12-31
Total Assets Less Current Liabilities
2,458,657 GBP2024-12-31
1,631,932 GBP2023-12-31
Net Assets/Liabilities
2,310,915 GBP2024-12-31
1,537,891 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Equity
2,310,915 GBP2024-12-31
1,537,891 GBP2023-12-31
Bank Overdrafts
-600,655 GBP2024-12-31
-1,022,964 GBP2023-12-31
-672,277 GBP2022-12-31
Wages/Salaries
3,438,186 GBP2024-01-01 ~ 2024-12-31
2,722,155 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
167,730 GBP2024-01-01 ~ 2024-12-31
143,713 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
193,728 GBP2024-01-01 ~ 2024-12-31
140,049 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,799,644 GBP2024-01-01 ~ 2024-12-31
3,005,917 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
872024-01-01 ~ 2024-12-31
732023-01-01 ~ 2023-12-31
Director Remuneration
197,355 GBP2024-01-01 ~ 2024-12-31
219,171 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
161,381 GBP2024-01-01 ~ 2024-12-31
103,968 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
8,124 GBP2024-01-01 ~ 2024-12-31
8,648 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
164,746 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
241,394 GBP2024-01-01 ~ 2024-12-31
36,887 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
106,579 GBP2023-12-31
Plant and equipment
828,325 GBP2024-12-31
715,958 GBP2023-12-31
Computers
148,693 GBP2024-12-31
87,388 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,083,597 GBP2024-12-31
909,925 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-27,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-27,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
340,778 GBP2024-12-31
224,117 GBP2023-12-31
Computers
47,989 GBP2024-12-31
18,123 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
408,503 GBP2024-12-31
251,318 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
120,857 GBP2024-01-01 ~ 2024-12-31
Computers
29,866 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
161,381 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-4,196 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,196 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
487,547 GBP2024-12-31
491,841 GBP2023-12-31
Computers
100,704 GBP2024-12-31
69,265 GBP2023-12-31
Merchandise
1,848,668 GBP2024-12-31
2,153,021 GBP2023-12-31
Value of work in progress
447,560 GBP2024-12-31
547,305 GBP2023-12-31
Finished Goods
87,701 GBP2024-12-31
30,641 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,685,565 GBP2024-12-31
2,468,824 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,034,177 GBP2024-12-31
585,031 GBP2023-12-31
Other Debtors
Current
200,542 GBP2024-12-31
18,750 GBP2023-12-31
Prepayments
Current
112,938 GBP2024-12-31
164,117 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,033,222 GBP2024-12-31
3,236,722 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
600,655 GBP2024-12-31
1,022,964 GBP2023-12-31
Other Remaining Borrowings
Current
320,000 GBP2024-12-31
320,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,381,584 GBP2024-12-31
1,484,441 GBP2023-12-31
Amounts owed to group undertakings
Current
1,040,171 GBP2024-12-31
1,317,780 GBP2023-12-31
Corporation Tax Payable
Current
64,300 GBP2024-12-31
Other Taxation & Social Security Payable
Current
73,318 GBP2024-12-31
82,063 GBP2023-12-31
Other Creditors
Current
41,382 GBP2024-12-31
97,723 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
243,809 GBP2024-12-31
173,374 GBP2023-12-31
Bank Overdrafts
Secured
600,655 GBP2024-12-31
1,022,964 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
147,742 GBP2024-12-31
94,041 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
773,024 GBP2024-01-01 ~ 2024-12-31