Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Property, Plant & Equipment
140,459 GBP2024-12-31
158,977 GBP2023-12-31
Fixed Assets - Investments
607,242 GBP2024-12-31
607,242 GBP2023-12-31
Fixed Assets
747,701 GBP2024-12-31
766,219 GBP2023-12-31
Total Inventories
1,884,292 GBP2024-12-31
2,391,653 GBP2023-12-31
Debtors
16,930,818 GBP2024-12-31
12,475,271 GBP2023-12-31
Cash at bank and in hand
2,253,848 GBP2024-12-31
1,301,573 GBP2023-12-31
Current Assets
21,068,958 GBP2024-12-31
16,168,497 GBP2023-12-31
Creditors
Current
16,101,234 GBP2024-12-31
11,473,438 GBP2023-12-31
Net Current Assets/Liabilities
4,967,724 GBP2024-12-31
4,695,059 GBP2023-12-31
Total Assets Less Current Liabilities
5,715,425 GBP2024-12-31
5,461,278 GBP2023-12-31
Net Assets/Liabilities
5,684,284 GBP2024-12-31
5,277,834 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Capital redemption reserve
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Retained earnings (accumulated losses)
5,384,284 GBP2024-12-31
4,977,834 GBP2023-12-31
Equity
5,684,284 GBP2024-12-31
5,277,834 GBP2023-12-31
Average Number of Employees
1172024-01-01 ~ 2024-12-31
1172023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
3,001 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,001 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
152,957 GBP2024-12-31
147,132 GBP2023-12-31
Plant and equipment
252,603 GBP2024-12-31
250,903 GBP2023-12-31
Motor vehicles
76,696 GBP2024-12-31
76,696 GBP2023-12-31
Computers
377,146 GBP2024-12-31
346,395 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
859,402 GBP2024-12-31
821,126 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
120,551 GBP2024-12-31
106,779 GBP2023-12-31
Plant and equipment
180,807 GBP2024-12-31
161,040 GBP2023-12-31
Motor vehicles
74,411 GBP2024-12-31
73,442 GBP2023-12-31
Computers
343,174 GBP2024-12-31
320,888 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
718,943 GBP2024-12-31
662,149 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
13,772 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
19,767 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
969 GBP2024-01-01 ~ 2024-12-31
Computers
22,286 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
56,794 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
32,406 GBP2024-12-31
40,353 GBP2023-12-31
Plant and equipment
71,796 GBP2024-12-31
89,863 GBP2023-12-31
Motor vehicles
2,285 GBP2024-12-31
3,254 GBP2023-12-31
Computers
33,972 GBP2024-12-31
25,507 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
53,500 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
46,112 GBP2024-12-31
44,009 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
2,103 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
7,388 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
9,491 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
600,000 GBP2023-12-31
Investments in Group Undertakings
600,000 GBP2024-12-31
600,000 GBP2023-12-31
Merchandise
1,649,854 GBP2024-12-31
2,174,677 GBP2023-12-31
Value of work in progress
234,438 GBP2024-12-31
216,976 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,613,806 GBP2024-12-31
1,680,316 GBP2023-12-31
Other Debtors
Current
256,383 GBP2024-12-31
148,582 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
122,522 GBP2024-12-31
43,269 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
101,352 GBP2024-12-31
7,998 GBP2023-12-31
Prepayments/Accrued Income
Current
266,842 GBP2024-12-31
794,806 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
16,930,818 GBP2024-12-31
Amounts falling due within one year, Current
12,475,271 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
125,000 GBP2024-12-31
125,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
20,449 GBP2024-12-31
31,648 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,231,371 GBP2024-12-31
3,640,729 GBP2023-12-31
Amounts owed to group undertakings
Current
20,850 GBP2024-12-31
20,850 GBP2023-12-31
Other Taxation & Social Security Payable
Current
307,062 GBP2024-12-31
279,223 GBP2023-12-31
Other Creditors
Current
972,919 GBP2024-12-31
508,610 GBP2023-12-31
Accrued Liabilities
Current
9,226,462 GBP2024-12-31
5,650,187 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
125,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
23,128 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
125,000 GBP2024-12-31
Non-current, Between one and two years
125,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
20,449 GBP2024-12-31
54,776 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Between one and five year
666,667 GBP2024-12-31
800,000 GBP2023-12-31
More than five year
66,667 GBP2023-12-31
All periods
866,667 GBP2024-12-31
1,066,667 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
31,141 GBP2024-12-31
35,316 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31