Average Number of Employees
192024-01-01 ~ 2024-12-31
192023-01-01 ~ 2023-12-31
Turnover/Revenue
9,093,442 GBP2024-01-01 ~ 2024-12-31
8,887,592 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,341,272 GBP2024-01-01 ~ 2024-12-31
-6,051,896 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,752,170 GBP2024-01-01 ~ 2024-12-31
2,835,696 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,679,362 GBP2024-01-01 ~ 2024-12-31
-1,336,028 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,072,808 GBP2024-01-01 ~ 2024-12-31
1,499,668 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
139,115 GBP2024-01-01 ~ 2024-12-31
154,171 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-27,389 GBP2024-01-01 ~ 2024-12-31
-28,476 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,184,534 GBP2024-01-01 ~ 2024-12-31
1,625,363 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
831,610 GBP2024-01-01 ~ 2024-12-31
1,356,208 GBP2023-01-01 ~ 2023-12-31
Total Inventories
346,137 GBP2024-12-31
508,434 GBP2023-12-31
Debtors
Non-current
20,936 GBP2024-12-31
33,680 GBP2023-12-31
Current
3,671,033 GBP2024-12-31
4,150,621 GBP2023-12-31
Cash at bank and in hand
11,645 GBP2024-12-31
7,164 GBP2023-12-31
Current Assets
4,049,751 GBP2024-12-31
4,699,899 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,114,956 GBP2024-12-31
-1,140,484 GBP2023-12-31
Net Current Assets/Liabilities
2,876,602 GBP2024-12-31
3,375,108 GBP2023-12-31
Total Assets Less Current Liabilities
3,356,557 GBP2024-12-31
3,940,807 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-352,542 GBP2024-12-31
Net Assets/Liabilities
2,743,625 GBP2024-12-31
3,268,223 GBP2023-12-31
Equity
Called up share capital
40,000 GBP2024-12-31
40,000 GBP2023-12-31
40,000 GBP2023-01-01
Retained earnings (accumulated losses)
2,703,625 GBP2024-12-31
3,228,223 GBP2023-12-31
3,321,941 GBP2023-01-01
Equity
2,743,625 GBP2024-12-31
3,268,223 GBP2023-12-31
3,361,941 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
831,610 GBP2024-01-01 ~ 2024-12-31
1,356,208 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,356,208 GBP2024-01-01 ~ 2024-12-31
-1,449,926 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,356,208 GBP2024-01-01 ~ 2024-12-31
-1,449,926 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
132,021 GBP2024-01-01 ~ 2024-12-31
174,755 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
26,400 GBP2024-01-01 ~ 2024-12-31
26,250 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
79,546 GBP2024-01-01 ~ 2024-12-31
105,662 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
296,134 GBP2024-01-01 ~ 2024-12-31
381,960 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
15,350 GBP2024-12-31
15,350 GBP2023-12-31
Buildings
116,168 GBP2024-12-31
113,770 GBP2023-12-31
Plant and equipment
35,056 GBP2024-12-31
35,056 GBP2023-12-31
Furniture and fittings
106,097 GBP2024-12-31
123,273 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-35,102 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
11,513 GBP2023-12-31
Plant and equipment
30,315 GBP2023-12-31
Furniture and fittings
113,394 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
3,837 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Owned/Freehold
4,741 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
10,732 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-35,102 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
15,350 GBP2024-12-31
Plant and equipment
35,056 GBP2024-12-31
Furniture and fittings
89,024 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Other
737,686 GBP2024-12-31
732,220 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,010,357 GBP2024-12-31
1,019,669 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Other
-22,808 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-57,910 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
453,970 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
43,458 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
88,563 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-20,487 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-55,589 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
345,907 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
530,402 GBP2024-12-31
Finished Goods/Goods for Resale
365,400 GBP2024-12-31
521,288 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,343,684 GBP2024-12-31
1,511,237 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,168,251 GBP2024-12-31
2,509,596 GBP2023-12-31
Other Debtors
Current
74,465 GBP2024-12-31
38,535 GBP2023-12-31
Prepayments/Accrued Income
Current
84,633 GBP2024-12-31
91,253 GBP2023-12-31
Trade Creditors/Trade Payables
Current
261,981 GBP2024-12-31
230,751 GBP2023-12-31
Amounts owed to group undertakings
Current
531,294 GBP2024-12-31
610,748 GBP2023-12-31
Corporation Tax Payable
Current
70,247 GBP2023-12-31
Other Taxation & Social Security Payable
Current
57,182 GBP2024-12-31
67,513 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
185,038 GBP2024-12-31
108,476 GBP2023-12-31
Creditors
Current
1,114,956 GBP2024-12-31
1,140,484 GBP2023-12-31
Net Deferred Tax Liability/Asset
20,936 GBP2024-12-31
33,680 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-12,744 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
20,936 GBP2024-12-31
33,680 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2024-12-31
40,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31