Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
4,950,076 GBP2024-01-01 ~ 2024-12-31
9,269,161 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
3,367,270 GBP2024-01-01 ~ 2024-12-31
7,490,827 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,582,806 GBP2024-01-01 ~ 2024-12-31
1,778,334 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,609,631 GBP2024-01-01 ~ 2024-12-31
1,436,909 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-6,825 GBP2024-01-01 ~ 2024-12-31
361,425 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
523 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
1,503,865 GBP2024-01-01 ~ 2024-12-31
1,304,267 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,510,167 GBP2024-01-01 ~ 2024-12-31
-942,842 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
52,258 GBP2024-01-01 ~ 2024-12-31
113,847 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,562,425 GBP2024-01-01 ~ 2024-12-31
-1,056,689 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
-7,392,414 GBP2024-12-31
-5,829,989 GBP2023-12-31
-4,773,300 GBP2022-12-31
Property, Plant & Equipment
7,484,947 GBP2024-12-31
7,602,081 GBP2023-12-31
Fixed Assets - Investments
3,419,476 GBP2024-12-31
3,419,476 GBP2023-12-31
Fixed Assets
10,904,423 GBP2024-12-31
11,021,557 GBP2023-12-31
Total Inventories
858,089 GBP2024-12-31
2,169,464 GBP2023-12-31
Debtors
14,163,623 GBP2024-12-31
13,982,406 GBP2023-12-31
Cash at bank and in hand
5,268 GBP2024-12-31
3,049 GBP2023-12-31
Current Assets
15,026,980 GBP2024-12-31
16,154,919 GBP2023-12-31
Creditors
Current
9,512,406 GBP2024-12-31
11,271,642 GBP2023-12-31
Net Current Assets/Liabilities
5,514,574 GBP2024-12-31
4,883,277 GBP2023-12-31
Total Assets Less Current Liabilities
16,418,997 GBP2024-12-31
15,904,834 GBP2023-12-31
Net Assets/Liabilities
717,253 GBP2024-12-31
2,279,678 GBP2023-12-31
Equity
Called up share capital
10,500 GBP2024-12-31
10,500 GBP2023-12-31
Share premium
8,099,167 GBP2024-12-31
8,099,167 GBP2023-12-31
Equity
717,253 GBP2024-12-31
2,279,678 GBP2023-12-31
Bank Overdrafts
-6,618,211 GBP2024-12-31
-3,796,645 GBP2023-12-31
Wages/Salaries
456,614 GBP2024-01-01 ~ 2024-12-31
431,240 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
38,744 GBP2024-01-01 ~ 2024-12-31
34,764 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
17,205 GBP2024-01-01 ~ 2024-12-31
11,519 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
512,563 GBP2024-01-01 ~ 2024-12-31
477,523 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
182024-01-01 ~ 2024-12-31
212023-01-01 ~ 2023-12-31
Director Remuneration
3,378 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
91,507 GBP2024-01-01 ~ 2024-12-31
88,966 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,681 GBP2024-01-01 ~ 2024-12-31
14,887 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-377,542 GBP2024-01-01 ~ 2024-12-31
-221,568 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
7,482,645 GBP2024-12-31
7,482,645 GBP2023-12-31
Plant and equipment
952,960 GBP2024-12-31
934,444 GBP2023-12-31
Furniture and fittings
248,275 GBP2024-12-31
248,275 GBP2023-12-31
Motor vehicles
217,565 GBP2024-12-31
189,565 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,901,445 GBP2024-12-31
8,854,929 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-9,495 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-9,495 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
481,749 GBP2024-12-31
437,450 GBP2023-12-31
Plant and equipment
685,199 GBP2024-12-31
637,944 GBP2023-12-31
Furniture and fittings
152,644 GBP2024-12-31
120,767 GBP2023-12-31
Motor vehicles
96,906 GBP2024-12-31
56,687 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,416,498 GBP2024-12-31
1,252,848 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
44,299 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
47,730 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
31,877 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
40,219 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
164,125 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-475 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-475 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
7,000,896 GBP2024-12-31
7,045,195 GBP2023-12-31
Plant and equipment
267,761 GBP2024-12-31
296,500 GBP2023-12-31
Furniture and fittings
95,631 GBP2024-12-31
127,508 GBP2023-12-31
Motor vehicles
120,659 GBP2024-12-31
132,878 GBP2023-12-31
Merchandise
858,089 GBP2024-12-31
2,169,464 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
228,525 GBP2024-12-31
368,596 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
13,819,959 GBP2024-12-31
13,438,887 GBP2023-12-31
Prepayments
Current
108,339 GBP2024-12-31
120,021 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
14,156,823 GBP2024-12-31
Amounts falling due within one year, Current
13,955,206 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
7,951,035 GBP2024-12-31
8,327,717 GBP2023-12-31
Other Remaining Borrowings
Current
415,105 GBP2024-12-31
829,545 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
77,849 GBP2024-12-31
84,263 GBP2023-12-31
Trade Creditors/Trade Payables
Current
138,415 GBP2024-12-31
1,044,700 GBP2023-12-31
Other Taxation & Social Security Payable
Current
5,846 GBP2024-12-31
7,110 GBP2023-12-31
Accrued Liabilities
Current
173,169 GBP2024-12-31
128,357 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
15,347,025 GBP2024-12-31
13,260,619 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
94,949 GBP2024-12-31
157,025 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,332,824 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
8,366,140 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
4,566,734 GBP2024-12-31
1,355,362 GBP2023-12-31
Non-current, Between two and five year
6,747,374 GBP2024-12-31
6,815,383 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
94,949 GBP2024-12-31
hire purchase agreements
172,798 GBP2024-12-31
241,288 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
79,000 GBP2024-12-31
74,329 GBP2023-12-31
Between one and five year
3,333 GBP2024-12-31
13,333 GBP2023-12-31
All periods
82,333 GBP2024-12-31
87,662 GBP2023-12-31
Bank Overdrafts
Secured
6,618,211 GBP2024-12-31
3,796,645 GBP2023-12-31
Bank Borrowings
Secured
16,679,849 GBP2024-12-31
17,791,691 GBP2023-12-31
Total Borrowings
Secured
23,885,963 GBP2024-12-31
22,659,169 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
259,770 GBP2024-12-31
207,512 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,500 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,562,425 GBP2024-01-01 ~ 2024-12-31