(expand)Cost of Sales
9,631,246 GBP2024-01-01 ~ 2024-12-31
9,417,539 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,669,524 GBP2024-01-01 ~ 2024-12-31
4,858,141 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
3,242,809 GBP2024-01-01 ~ 2024-12-31
2,918,703 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
999,718 GBP2024-01-01 ~ 2024-12-31
747,869 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
426,997 GBP2024-01-01 ~ 2024-12-31
1,191,569 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
38,957 GBP2024-01-01 ~ 2024-12-31
41,403 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
19,958 GBP2024-01-01 ~ 2024-12-31
12,548 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
445,996 GBP2024-01-01 ~ 2024-12-31
1,220,424 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
130,701 GBP2024-01-01 ~ 2024-12-31
286,507 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
315,295 GBP2024-01-01 ~ 2024-12-31
933,917 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
315,295 GBP2024-01-01 ~ 2024-12-31
933,917 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,140,478 GBP2024-12-31
466,254 GBP2023-12-31
Fixed Assets
1,140,478 GBP2024-12-31
466,254 GBP2023-12-31
Total Inventories
654,540 GBP2024-12-31
528,880 GBP2023-12-31
Debtors
1,484,598 GBP2024-12-31
1,361,278 GBP2023-12-31
Cash at bank and in hand
850,084 GBP2024-12-31
1,524,911 GBP2023-12-31
Current Assets
2,989,222 GBP2024-12-31
3,415,069 GBP2023-12-31
Creditors
Current
1,358,588 GBP2024-12-31
1,231,643 GBP2023-12-31
Net Current Assets/Liabilities
1,630,634 GBP2024-12-31
2,183,426 GBP2023-12-31
Total Assets Less Current Liabilities
2,771,112 GBP2024-12-31
2,649,680 GBP2023-12-31
Net Assets/Liabilities
2,226,021 GBP2024-12-31
2,460,726 GBP2023-12-31
Equity
Called up share capital
35,290 GBP2024-12-31
35,290 GBP2023-12-31
35,290 GBP2022-12-31
Share premium
25,200 GBP2024-12-31
25,200 GBP2023-12-31
25,200 GBP2022-12-31
Retained earnings (accumulated losses)
2,165,531 GBP2024-12-31
2,400,236 GBP2023-12-31
1,920,319 GBP2022-12-31
Equity
2,226,021 GBP2024-12-31
2,460,726 GBP2023-12-31
1,980,809 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-550,000 GBP2024-01-01 ~ 2024-12-31
-454,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-550,000 GBP2024-01-01 ~ 2024-12-31
-454,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
315,295 GBP2024-01-01 ~ 2024-12-31
933,917 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,423,730 GBP2024-01-01 ~ 2024-12-31
2,194,562 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
215,990 GBP2024-01-01 ~ 2024-12-31
189,742 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
110,508 GBP2024-01-01 ~ 2024-12-31
106,498 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,750,228 GBP2024-01-01 ~ 2024-12-31
2,490,802 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
942024-01-01 ~ 2024-12-31
862023-01-01 ~ 2023-12-31
Director Remuneration
18,200 GBP2024-01-01 ~ 2024-12-31
90,554 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
184,244 GBP2024-01-01 ~ 2024-12-31
110,022 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,500 GBP2024-01-01 ~ 2024-12-31
7,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-22,430 GBP2024-01-01 ~ 2024-12-31
282,033 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
111,499 GBP2024-01-01 ~ 2024-12-31
287,044 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
16,750 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
16,750 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,351,844 GBP2024-12-31
816,028 GBP2023-12-31
Furniture and fittings
150,386 GBP2024-12-31
130,207 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
848,681 GBP2024-12-31
761,894 GBP2023-12-31
Furniture and fittings
124,478 GBP2024-12-31
118,366 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
1,314 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
86,787 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
6,112 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
503,163 GBP2024-12-31
54,134 GBP2023-12-31
Furniture and fittings
25,908 GBP2024-12-31
11,841 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,261,811 GBP2024-12-31
1,047,450 GBP2023-12-31
Computers
215,700 GBP2024-12-31
189,417 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,999,446 GBP2024-12-31
2,183,102 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-161,075 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-161,075 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
707,729 GBP2024-12-31
672,994 GBP2023-12-31
Computers
176,766 GBP2024-12-31
163,594 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,858,968 GBP2024-12-31
1,716,848 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
184,839 GBP2024-01-01 ~ 2024-12-31
Computers
13,172 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
292,224 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-150,104 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-150,104 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
554,082 GBP2024-12-31
374,456 GBP2023-12-31
Computers
38,934 GBP2024-12-31
25,823 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
542,742 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
107,980 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
223,135 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
319,607 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
189,348 GBP2023-12-31
Merchandise
654,540 GBP2024-12-31
528,880 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,285,436 GBP2024-12-31
1,282,127 GBP2023-12-31
Other Debtors
Current
40,920 GBP2024-12-31
2,289 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
23,155 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
26,710 GBP2024-12-31
10,990 GBP2023-12-31
Prepayments
Current
108,377 GBP2024-12-31
65,872 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,484,598 GBP2024-12-31
Current, Amounts falling due within one year
1,361,278 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
40,000 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
122,013 GBP2024-12-31
72,408 GBP2023-12-31
Trade Creditors/Trade Payables
Current
978,365 GBP2024-12-31
709,213 GBP2023-12-31
Corporation Tax Payable
Current
280,922 GBP2023-12-31
Other Taxation & Social Security Payable
Current
59,034 GBP2024-12-31
59,427 GBP2023-12-31
Other Creditors
Current
17,713 GBP2024-12-31
14,891 GBP2023-12-31
Amounts owed to directors
39,027 GBP2024-12-31
7,363 GBP2023-12-31
Accrued Liabilities
Current
102,436 GBP2024-12-31
87,419 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
102,401 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
180,825 GBP2024-12-31
80,220 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
39,952 GBP2024-12-31
Between two and five year, Non-current
62,449 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
180,825 GBP2024-12-31
80,220 GBP2023-12-31
hire purchase agreements
302,838 GBP2024-12-31
152,628 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
284,593 GBP2024-12-31
93,804 GBP2023-12-31
Between one and five year
951,696 GBP2024-12-31
49,805 GBP2023-12-31
More than five year
1,708,750 GBP2024-12-31
44,568 GBP2023-12-31
All periods
2,945,039 GBP2024-12-31
188,177 GBP2023-12-31
Bank Borrowings
Secured
142,401 GBP2024-12-31
Total Borrowings
Secured
445,239 GBP2024-12-31
152,628 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
261,865 GBP2024-12-31
108,734 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
261,865 GBP2024-12-31
108,734 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
35,290 shares2024-12-31