Average Number of Employees
1782024-01-01 ~ 2024-12-31
1632023-01-01 ~ 2023-12-31
Turnover/Revenue
30,613,260 GBP2024-01-01 ~ 2024-12-31
26,505,628 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-15,523,584 GBP2024-01-01 ~ 2024-12-31
-13,211,401 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
15,089,676 GBP2024-01-01 ~ 2024-12-31
13,294,227 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-11,357,325 GBP2024-01-01 ~ 2024-12-31
-9,908,604 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,732,351 GBP2024-01-01 ~ 2024-12-31
3,385,623 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,670 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,630,527 GBP2024-01-01 ~ 2024-12-31
3,290,026 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,656,845 GBP2024-01-01 ~ 2024-12-31
2,674,398 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,656,845 GBP2024-01-01 ~ 2024-12-31
2,674,398 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,733,026 GBP2024-12-31
1,580,385 GBP2023-12-31
Fixed Assets
1,733,026 GBP2024-12-31
1,580,385 GBP2023-12-31
Total Inventories
9,631,392 GBP2024-12-31
8,382,253 GBP2023-12-31
Debtors
Current
4,073,516 GBP2024-12-31
5,584,341 GBP2023-12-31
Cash at bank and in hand
54,578 GBP2024-12-31
60,196 GBP2023-12-31
Current Assets
13,759,486 GBP2024-12-31
14,026,790 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,113,351 GBP2024-12-31
-8,599,464 GBP2023-12-31
Net Current Assets/Liabilities
5,646,135 GBP2024-12-31
5,427,326 GBP2023-12-31
Total Assets Less Current Liabilities
7,379,161 GBP2024-12-31
7,007,711 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-327,460 GBP2024-12-31
Net Assets/Liabilities
6,621,369 GBP2024-12-31
6,230,648 GBP2023-12-31
Equity
Called up share capital
403,790 GBP2024-12-31
403,790 GBP2023-12-31
403,790 GBP2023-01-01
Capital redemption reserve
153,210 GBP2024-12-31
153,210 GBP2023-12-31
153,210 GBP2023-01-01
Retained earnings (accumulated losses)
6,064,369 GBP2024-12-31
5,673,648 GBP2023-12-31
2,999,250 GBP2023-01-01
Equity
6,621,369 GBP2024-12-31
6,230,648 GBP2023-12-31
3,556,250 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,656,845 GBP2024-01-01 ~ 2024-12-31
2,674,398 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,266,124 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-2,266,124 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
5,160,696 GBP2024-01-01 ~ 2024-12-31
4,345,885 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
483,189 GBP2024-01-01 ~ 2024-12-31
400,126 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,722,862 GBP2024-01-01 ~ 2024-12-31
4,800,037 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
67,938 GBP2024-01-01 ~ 2024-12-31
118,111 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
29,692 GBP2024-01-01 ~ 2024-12-31
61,522 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
907,632 GBP2024-01-01 ~ 2024-12-31
773,156 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,266,124 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
850,957 GBP2024-12-31
822,737 GBP2023-12-31
Motor vehicles
2,759,891 GBP2024-12-31
2,435,707 GBP2023-12-31
Furniture and fittings
804,268 GBP2024-12-31
800,742 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,556,262 GBP2024-12-31
4,200,332 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-600,644 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-600,644 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
810,667 GBP2023-12-31
Motor vehicles
993,394 GBP2023-12-31
Furniture and fittings
693,660 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,619,947 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
14,713 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
75,856 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
326,858 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
273,298 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
273,298 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-396,867 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-396,867 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
825,380 GBP2024-12-31
Motor vehicles
1,099,057 GBP2024-12-31
Furniture and fittings
769,516 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,823,236 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
25,577 GBP2024-12-31
12,070 GBP2023-12-31
Motor vehicles
1,660,834 GBP2024-12-31
1,442,313 GBP2023-12-31
Furniture and fittings
34,752 GBP2024-12-31
107,082 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
857,067 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
1,008,387 GBP2023-12-31
Under hire purchased contracts or finance leases
857,067 GBP2024-12-31
1,008,387 GBP2023-12-31
Finished Goods/Goods for Resale
8,558,537 GBP2024-12-31
7,124,314 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,443,641 GBP2024-12-31
3,262,436 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,102,176 GBP2023-12-31
Other Debtors
Current
445,031 GBP2024-12-31
15,472 GBP2023-12-31
Prepayments/Accrued Income
Current
184,844 GBP2024-12-31
204,257 GBP2023-12-31
Bank Overdrafts
-62,975 GBP2024-12-31
-10,731 GBP2023-12-31
Cash and Cash Equivalents
-8,397 GBP2024-12-31
49,465 GBP2023-12-31
Bank Overdrafts
Current
62,975 GBP2024-12-31
10,731 GBP2023-12-31
Bank Borrowings
Current
2,625,296 GBP2024-12-31
1,841,319 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,844,122 GBP2024-12-31
2,289,337 GBP2023-12-31
Amounts owed to group undertakings
Current
1,511,833 GBP2023-12-31
Corporation Tax Payable
Current
454,393 GBP2023-12-31
Taxation/Social Security Payable
Current
1,040,252 GBP2024-12-31
662,626 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
372,931 GBP2024-12-31
344,234 GBP2023-12-31
Other Creditors
Current
1,035,154 GBP2024-12-31
91,875 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,132,621 GBP2024-12-31
1,393,116 GBP2023-12-31
Creditors
Current
8,113,351 GBP2024-12-31
8,599,464 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
327,460 GBP2024-12-31
376,423 GBP2023-12-31
Creditors
Non-current
327,460 GBP2024-12-31
376,423 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
2,625,296 GBP2024-12-31
1,841,319 GBP2023-12-31
Total Borrowings
2,625,296 GBP2024-12-31
1,841,319 GBP2023-12-31
Minimum gross finance lease payments owing
700,391 GBP2024-12-31
720,657 GBP2023-12-31
Net Deferred Tax Liability/Asset
430,332 GBP2024-12-31
400,640 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
29,692 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
430,332 GBP2024-12-31
400,640 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
403,790 shares2024-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
243,624 GBP2024-12-31
243,624 GBP2023-12-31
Between one and five year
543,038 GBP2024-12-31
710,838 GBP2023-12-31
More than five year
151,648 GBP2024-12-31
227,472 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
938,310 GBP2024-12-31
1,181,934 GBP2023-12-31