Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
15,519,050 GBP2024-01-01 ~ 2024-12-31
16,547,869 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,212,877 GBP2024-01-01 ~ 2024-12-31
-7,667,432 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,306,173 GBP2024-01-01 ~ 2024-12-31
8,880,437 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,625,490 GBP2024-01-01 ~ 2024-12-31
-7,618,669 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
869,270 GBP2024-01-01 ~ 2024-12-31
1,510,355 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
96,185 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
868,386 GBP2024-01-01 ~ 2024-12-31
1,601,575 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
643,285 GBP2024-01-01 ~ 2024-12-31
1,221,443 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
643,285 GBP2024-01-01 ~ 2024-12-31
2,038,418 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,263,097 GBP2024-12-31
4,377,626 GBP2023-12-31
Total Inventories
386,373 GBP2024-12-31
358,608 GBP2023-12-31
Debtors
4,448,495 GBP2024-12-31
4,453,731 GBP2023-12-31
Cash at bank and in hand
617,179 GBP2024-12-31
401,185 GBP2023-12-31
Current Assets
5,452,047 GBP2024-12-31
5,213,524 GBP2023-12-31
Creditors
Current
2,565,554 GBP2024-12-31
2,583,035 GBP2023-12-31
Net Current Assets/Liabilities
2,886,493 GBP2024-12-31
2,630,489 GBP2023-12-31
Total Assets Less Current Liabilities
7,149,590 GBP2024-12-31
7,008,115 GBP2023-12-31
Creditors
Non-current
-146,890 GBP2024-12-31
-14,200 GBP2023-12-31
Net Assets/Liabilities
6,264,200 GBP2024-12-31
6,240,915 GBP2023-12-31
Equity
Called up share capital
200 GBP2024-12-31
200 GBP2023-12-31
200 GBP2022-12-31
Revaluation reserve
2,155,447 GBP2024-12-31
2,176,300 GBP2023-12-31
1,386,765 GBP2022-12-31
Retained earnings (accumulated losses)
4,108,553 GBP2024-12-31
4,064,415 GBP2023-12-31
3,550,544 GBP2022-12-31
Equity
6,264,200 GBP2024-12-31
6,240,915 GBP2023-12-31
4,937,509 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-620,000 GBP2024-01-01 ~ 2024-12-31
-735,012 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-620,000 GBP2024-01-01 ~ 2024-12-31
-735,012 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
664,138 GBP2024-01-01 ~ 2024-12-31
1,248,883 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-529,888 GBP2024-12-31
-667,956 GBP2023-12-31
-359,984 GBP2022-12-31
Wages/Salaries
4,906,517 GBP2024-01-01 ~ 2024-12-31
4,882,105 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
490,212 GBP2024-01-01 ~ 2024-12-31
474,553 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
107,755 GBP2024-01-01 ~ 2024-12-31
104,614 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,504,484 GBP2024-01-01 ~ 2024-12-31
5,461,272 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1622024-01-01 ~ 2024-12-31
1632023-01-01 ~ 2023-12-31
Director Remuneration
378,678 GBP2024-01-01 ~ 2024-12-31
355,001 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
371,472 GBP2024-01-01 ~ 2024-12-31
374,820 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,250 GBP2024-01-01 ~ 2024-12-31
17,776 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
239,601 GBP2024-01-01 ~ 2024-12-31
276,632 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
217,097 GBP2024-01-01 ~ 2024-12-31
400,394 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,885,000 GBP2024-12-31
2,885,000 GBP2023-12-31
Plant and equipment
3,516,710 GBP2024-12-31
3,288,998 GBP2023-12-31
Furniture and fittings
343,164 GBP2024-12-31
328,129 GBP2023-12-31
Motor vehicles
1,173,519 GBP2024-12-31
1,249,895 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,918,393 GBP2024-12-31
7,752,022 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-123,367 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-123,367 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,557,608 GBP2024-12-31
2,374,895 GBP2023-12-31
Furniture and fittings
262,819 GBP2024-12-31
245,855 GBP2023-12-31
Motor vehicles
787,369 GBP2024-12-31
753,646 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,655,296 GBP2024-12-31
3,374,396 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
47,500 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
182,713 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
16,964 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
124,295 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
371,472 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-90,572 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-90,572 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
47,500 GBP2024-12-31
Property, Plant & Equipment
Land and buildings
2,837,500 GBP2024-12-31
2,885,000 GBP2023-12-31
Plant and equipment
959,102 GBP2024-12-31
914,103 GBP2023-12-31
Furniture and fittings
80,345 GBP2024-12-31
82,274 GBP2023-12-31
Motor vehicles
386,150 GBP2024-12-31
496,249 GBP2023-12-31
Merchandise
386,373 GBP2024-12-31
358,608 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
959,463 GBP2024-12-31
1,080,085 GBP2023-12-31
Other Debtors
Current
867,258 GBP2024-12-31
859,405 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
470,573 GBP2024-12-31
325,000 GBP2023-12-31
Prepayments/Accrued Income
Current
131,712 GBP2024-12-31
153,516 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,448,495 GBP2024-12-31
4,453,731 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
529,888 GBP2024-12-31
692,176 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
46,454 GBP2024-12-31
17,090 GBP2023-12-31
Trade Creditors/Trade Payables
Current
936,733 GBP2024-12-31
968,510 GBP2023-12-31
Corporation Tax Payable
Current
218,174 GBP2024-12-31
276,632 GBP2023-12-31
Other Taxation & Social Security Payable
Current
97,638 GBP2024-12-31
109,884 GBP2023-12-31
Other Creditors
Current
37,717 GBP2024-12-31
36,279 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
353,699 GBP2024-12-31
244,996 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
146,890 GBP2024-12-31
14,200 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
24,220 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
529,888 GBP2024-12-31
692,176 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
46,454 GBP2024-12-31
Between one and five year, hire purchase agreements
146,890 GBP2024-12-31
hire purchase agreements
193,344 GBP2024-12-31
31,290 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,800 GBP2024-12-31
4,800 GBP2023-12-31
Between one and five year
3,600 GBP2024-12-31
8,400 GBP2023-12-31
All periods
8,400 GBP2024-12-31
13,200 GBP2023-12-31
Bank Overdrafts
Secured
529,888 GBP2024-12-31
667,956 GBP2023-12-31
Bank Borrowings
Secured
24,220 GBP2023-12-31
Total Borrowings
Secured
723,232 GBP2024-12-31
723,466 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
738,500 GBP2024-12-31
753,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Class 2 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
643,285 GBP2024-01-01 ~ 2024-12-31