Turnover/Revenue
4,292,013 GBP2024-01-01 ~ 2024-12-31
3,575,223 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,010,123 GBP2024-01-01 ~ 2024-12-31
-2,528,315 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,281,890 GBP2024-01-01 ~ 2024-12-31
1,046,908 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-132,581 GBP2024-01-01 ~ 2024-12-31
-106,927 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-918,053 GBP2024-01-01 ~ 2024-12-31
-813,262 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,722 GBP2024-01-01 ~ 2024-12-31
183 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
313,078 GBP2024-01-01 ~ 2024-12-31
195,982 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
227,847 GBP2024-01-01 ~ 2024-12-31
134,735 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
215,639 GBP2024-01-01 ~ 2024-12-31
122,527 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,285,827 GBP2024-12-31
1,333,239 GBP2023-12-31
Total Inventories
770,874 GBP2024-12-31
777,823 GBP2023-12-31
Debtors
Current
629,506 GBP2024-12-31
708,846 GBP2023-12-31
Cash at bank and in hand
922,790 GBP2024-12-31
639,167 GBP2023-12-31
Current Assets
2,323,170 GBP2024-12-31
2,125,836 GBP2023-12-31
Net Current Assets/Liabilities
1,348,157 GBP2024-12-31
1,077,174 GBP2023-12-31
Total Assets Less Current Liabilities
2,633,984 GBP2024-12-31
2,410,413 GBP2023-12-31
Net Assets/Liabilities
2,612,458 GBP2024-12-31
2,384,610 GBP2023-12-31
Equity
Called up share capital
10,350 GBP2024-12-31
10,350 GBP2023-12-31
10,350 GBP2022-12-31
Revaluation reserve
670,004 GBP2024-12-31
682,212 GBP2023-12-31
694,420 GBP2022-12-31
Retained earnings (accumulated losses)
1,932,104 GBP2024-12-31
1,704,257 GBP2023-12-31
1,557,313 GBP2022-12-31
Equity
2,612,458 GBP2024-12-31
2,396,819 GBP2023-12-31
2,262,083 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
227,847 GBP2024-01-01 ~ 2024-12-31
134,735 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
227,847 GBP2024-01-01 ~ 2024-12-31
146,943 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
55,031 GBP2024-01-01 ~ 2024-12-31
53,784 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
657,888 GBP2024-01-01 ~ 2024-12-31
622,669 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
87,760 GBP2024-01-01 ~ 2024-12-31
79,553 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
804,591 GBP2024-01-01 ~ 2024-12-31
734,445 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
192024-01-01 ~ 2024-12-31
172023-01-01 ~ 2023-12-31
Average Number of Employees
192024-01-01 ~ 2024-12-31
172023-01-01 ~ 2023-12-31
Director Remuneration
248,000 GBP2024-01-01 ~ 2024-12-31
243,943 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,277 GBP2024-01-01 ~ 2024-12-31
9,761 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
80,048 GBP2024-01-01 ~ 2024-12-31
46,095 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
11,000 GBP2024-12-31
11,000 GBP2023-12-31
Intangible Assets - Gross Cost
11,000 GBP2024-12-31
11,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
11,000 GBP2024-12-31
11,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
11,000 GBP2024-12-31
11,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,673,466 GBP2024-12-31
1,673,466 GBP2023-12-31
Tools/Equipment for furniture and fittings
352,493 GBP2024-12-31
354,660 GBP2023-12-31
Motor vehicles
72,870 GBP2024-12-31
72,870 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,098,829 GBP2024-12-31
2,100,996 GBP2023-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-10,205 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-10,205 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
473,738 GBP2024-12-31
450,687 GBP2023-12-31
Tools/Equipment for furniture and fittings
286,259 GBP2024-12-31
273,825 GBP2023-12-31
Motor vehicles
53,005 GBP2024-12-31
43,245 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
813,002 GBP2024-12-31
767,757 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
23,051 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
22,639 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
9,760 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
55,450 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-10,205 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,205 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,199,728 GBP2024-12-31
1,222,779 GBP2023-12-31
Tools/Equipment for furniture and fittings
66,234 GBP2024-12-31
80,835 GBP2023-12-31
Motor vehicles
19,865 GBP2024-12-31
29,625 GBP2023-12-31
Finished Goods/Goods for Resale
770,874 GBP2024-12-31
777,823 GBP2023-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
549,166 GBP2024-12-31
Amounts falling due within one year, Current
648,056 GBP2023-12-31
Other Debtors
Current, Amounts falling due within one year
469 GBP2024-12-31
Amounts falling due within one year, Current
1,188 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
629,506 GBP2024-12-31
Amounts falling due within one year, Current
708,846 GBP2023-12-31
Cash and Cash Equivalents
922,790 GBP2024-12-31
639,167 GBP2023-12-31
Trade Creditors/Trade Payables
94,689 GBP2024-12-31
121,538 GBP2023-12-31
Amounts Owed to Related Parties
538,875 GBP2024-12-31
635,205 GBP2023-12-31
Taxation/Social Security Payable
156,628 GBP2024-12-31
155,038 GBP2023-12-31
Other Creditors
4,899 GBP2024-12-31
4,007 GBP2023-12-31
Corporation Tax Payable
83,454 GBP2024-12-31
45,432 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,350 shares2024-12-31
10,350 shares2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
26,473 GBP2024-12-31
Minimum gross finance lease payments owing
54,332 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,742 GBP2024-12-31
27,869 GBP2023-12-31
Between two and five year
24,590 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
54,332 GBP2024-12-31
27,869 GBP2023-12-31