Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
29,197,701 GBP2024-01-01 ~ 2024-12-31
25,635,385 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-20,226,028 GBP2024-01-01 ~ 2024-12-31
-18,655,106 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,971,673 GBP2024-01-01 ~ 2024-12-31
6,980,279 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,733,069 GBP2024-01-01 ~ 2024-12-31
-4,117,496 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,238,604 GBP2024-01-01 ~ 2024-12-31
2,862,783 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
14,937 GBP2024-01-01 ~ 2024-12-31
14,949 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,211,585 GBP2024-01-01 ~ 2024-12-31
2,803,531 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,309,146 GBP2024-01-01 ~ 2024-12-31
2,562,682 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,309,146 GBP2024-01-01 ~ 2024-12-31
2,562,682 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,031,441 GBP2024-12-31
1,013,324 GBP2023-12-31
Total Inventories
4,057,790 GBP2024-12-31
4,158,075 GBP2023-12-31
Debtors
5,302,502 GBP2024-12-31
4,437,233 GBP2023-12-31
Cash at bank and in hand
1,780,225 GBP2024-12-31
3,403 GBP2023-12-31
Current Assets
11,140,517 GBP2024-12-31
8,598,711 GBP2023-12-31
Net Current Assets/Liabilities
6,335,064 GBP2024-12-31
3,364,597 GBP2023-12-31
Total Assets Less Current Liabilities
7,366,505 GBP2024-12-31
4,377,921 GBP2023-12-31
Creditors
Non-current
-306,903 GBP2024-12-31
-265,792 GBP2023-12-31
Net Assets/Liabilities
6,901,295 GBP2024-12-31
3,970,824 GBP2023-12-31
Equity
Called up share capital
99 GBP2024-12-31
99 GBP2023-12-31
99 GBP2022-12-31
Retained earnings (accumulated losses)
6,901,196 GBP2024-12-31
3,970,725 GBP2023-12-31
2,810,081 GBP2022-12-31
Equity
6,901,295 GBP2024-12-31
3,970,824 GBP2023-12-31
2,810,180 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-378,675 GBP2024-01-01 ~ 2024-12-31
-1,402,038 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-378,675 GBP2024-01-01 ~ 2024-12-31
-1,402,038 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,309,146 GBP2024-01-01 ~ 2024-12-31
2,562,682 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-90,991 GBP2023-12-31
-1,129,071 GBP2022-12-31
Wages/Salaries
5,558,777 GBP2024-01-01 ~ 2024-12-31
5,002,399 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
544,890 GBP2024-01-01 ~ 2024-12-31
533,202 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
263,618 GBP2024-01-01 ~ 2024-12-31
169,715 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,367,285 GBP2024-01-01 ~ 2024-12-31
5,705,316 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1382024-01-01 ~ 2024-12-31
1302023-01-01 ~ 2023-12-31
Director Remuneration
159,108 GBP2024-01-01 ~ 2024-12-31
24,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
90,517 GBP2024-01-01 ~ 2024-12-31
83,482 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
865,941 GBP2024-01-01 ~ 2024-12-31
461,149 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,052,896 GBP2024-01-01 ~ 2024-12-31
658,830 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,057,643 GBP2024-12-31
1,041,363 GBP2023-12-31
Plant and equipment
398,680 GBP2024-12-31
388,720 GBP2023-12-31
Motor vehicles
1,239,439 GBP2024-12-31
1,030,291 GBP2023-12-31
Computers
217,537 GBP2024-12-31
217,537 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,913,299 GBP2024-12-31
2,677,911 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-24,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-24,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
755,771 GBP2024-12-31
706,728 GBP2023-12-31
Plant and equipment
308,330 GBP2024-12-31
294,742 GBP2023-12-31
Motor vehicles
607,276 GBP2024-12-31
465,409 GBP2023-12-31
Computers
210,481 GBP2024-12-31
197,708 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,881,858 GBP2024-12-31
1,664,587 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
49,043 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
13,588 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
161,519 GBP2024-01-01 ~ 2024-12-31
Computers
12,773 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
236,923 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-19,652 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-19,652 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
301,872 GBP2024-12-31
334,635 GBP2023-12-31
Plant and equipment
90,350 GBP2024-12-31
93,978 GBP2023-12-31
Motor vehicles
632,163 GBP2024-12-31
564,882 GBP2023-12-31
Computers
7,056 GBP2024-12-31
19,829 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
233,948 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
146,406 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
589,018 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
501,476 GBP2023-12-31
Merchandise
1,401,236 GBP2024-12-31
1,229,474 GBP2023-12-31
Value of work in progress
2,656,554 GBP2024-12-31
2,928,601 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,915,633 GBP2024-12-31
3,818,776 GBP2023-12-31
Other Debtors
Current
15,000 GBP2024-12-31
15,000 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
73,390 GBP2024-12-31
73,391 GBP2023-12-31
Prepayments
Current
46,169 GBP2024-12-31
8,804 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,094,465 GBP2024-12-31
Amounts falling due within one year, Current
4,332,981 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
44,285 GBP2024-12-31
242,994 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
183,621 GBP2024-12-31
124,936 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,726,374 GBP2024-12-31
3,008,016 GBP2023-12-31
Corporation Tax Payable
Current
476,665 GBP2024-12-31
431,276 GBP2023-12-31
Other Taxation & Social Security Payable
Current
134,441 GBP2024-12-31
163,911 GBP2023-12-31
Other Creditors
Current
2,939 GBP2024-12-31
65,236 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
532,027 GBP2024-12-31
631,115 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
306,903 GBP2024-12-31
265,792 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
44,285 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
44,285 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
306,903 GBP2024-12-31
hire purchase agreements
490,524 GBP2024-12-31
390,728 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
150,475 GBP2024-12-31
160,267 GBP2023-12-31
Between one and five year
1,577 GBP2024-12-31
152,052 GBP2023-12-31
All periods
152,052 GBP2024-12-31
312,319 GBP2023-12-31
Bank Overdrafts
Secured
90,991 GBP2023-12-31
Bank Borrowings
Secured
44,285 GBP2024-12-31
152,003 GBP2023-12-31
Total Borrowings
Secured
534,809 GBP2024-12-31
633,722 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
158,307 GBP2024-12-31
141,305 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
99 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,309,146 GBP2024-01-01 ~ 2024-12-31