Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
16,871,649 GBP2024-01-01 ~ 2024-12-31
17,336,058 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
13,759,414 GBP2024-01-01 ~ 2024-12-31
14,540,493 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,112,235 GBP2024-01-01 ~ 2024-12-31
2,795,565 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
681,218 GBP2024-01-01 ~ 2024-12-31
762,749 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,568,096 GBP2024-01-01 ~ 2024-12-31
1,597,568 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
862,921 GBP2024-01-01 ~ 2024-12-31
435,248 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
98,329 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
9,712 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
961,250 GBP2024-01-01 ~ 2024-12-31
425,536 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
259,688 GBP2024-01-01 ~ 2024-12-31
78,416 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
701,562 GBP2024-01-01 ~ 2024-12-31
347,120 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
701,562 GBP2024-01-01 ~ 2024-12-31
347,120 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,298,453 GBP2024-12-31
1,392,231 GBP2023-12-31
Fixed Assets
1,298,453 GBP2024-12-31
1,392,231 GBP2023-12-31
Total Inventories
310,372 GBP2024-12-31
328,003 GBP2023-12-31
Debtors
1,371,917 GBP2024-12-31
1,675,680 GBP2023-12-31
Cash at bank and in hand
4,848,651 GBP2024-12-31
4,085,817 GBP2023-12-31
Current Assets
6,530,940 GBP2024-12-31
6,089,500 GBP2023-12-31
Creditors
Current
3,596,058 GBP2024-12-31
3,946,264 GBP2023-12-31
Net Current Assets/Liabilities
2,934,882 GBP2024-12-31
2,143,236 GBP2023-12-31
Total Assets Less Current Liabilities
4,233,335 GBP2024-12-31
3,535,467 GBP2023-12-31
Net Assets/Liabilities
3,998,699 GBP2024-12-31
3,297,137 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
3,998,599 GBP2024-12-31
3,297,037 GBP2023-12-31
3,249,917 GBP2022-12-31
Equity
3,998,699 GBP2024-12-31
3,297,137 GBP2023-12-31
3,250,017 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-300,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
701,562 GBP2024-01-01 ~ 2024-12-31
347,120 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,358,094 GBP2024-01-01 ~ 2024-12-31
6,816,840 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
370,626 GBP2024-01-01 ~ 2024-12-31
369,524 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,499 GBP2024-01-01 ~ 2024-12-31
109,223 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,827,219 GBP2024-01-01 ~ 2024-12-31
7,295,587 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
4472024-01-01 ~ 2024-12-31
5612023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
352,273 GBP2024-01-01 ~ 2024-12-31
400,643 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
31,920 GBP2024-01-01 ~ 2024-12-31
30,770 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
253,696 GBP2024-01-01 ~ 2024-12-31
136,521 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
240,313 GBP2024-01-01 ~ 2024-12-31
106,384 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
146,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
146,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,938,758 GBP2024-12-31
6,621,447 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,938,758 GBP2024-12-31
6,668,119 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,985,266 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-4,031,938 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,640,305 GBP2024-12-31
5,229,216 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,640,305 GBP2024-12-31
5,275,888 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
352,273 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
352,273 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,941,184 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,987,856 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,298,453 GBP2024-12-31
1,392,231 GBP2023-12-31
Merchandise
310,372 GBP2024-12-31
328,003 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
753,630 GBP2024-12-31
602,591 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
460,877 GBP2024-12-31
924,092 GBP2023-12-31
Prepayments/Accrued Income
Current
157,410 GBP2024-12-31
148,997 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,371,917 GBP2024-12-31
1,675,680 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,630,141 GBP2024-12-31
1,699,023 GBP2023-12-31
Amounts owed to group undertakings
Current
86,629 GBP2024-12-31
466,268 GBP2023-12-31
Corporation Tax Payable
Current
253,696 GBP2024-12-31
190,897 GBP2023-12-31
Other Taxation & Social Security Payable
Current
145,614 GBP2024-12-31
136,081 GBP2023-12-31
Amount of value-added tax that is payable
720,441 GBP2024-12-31
674,341 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
759,537 GBP2024-12-31
779,654 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
195,530 GBP2024-12-31
409,995 GBP2023-12-31
Between one and five year
625,500 GBP2024-12-31
431,364 GBP2023-12-31
More than five year
110,417 GBP2024-12-31
180,417 GBP2023-12-31
All periods
931,447 GBP2024-12-31
1,021,776 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
234,636 GBP2024-12-31
238,330 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
701,562 GBP2024-01-01 ~ 2024-12-31