Average Number of Employees
1812024-01-01 ~ 2024-12-31
1982023-01-01 ~ 2023-12-31
Turnover/Revenue
46,377,002 GBP2024-01-01 ~ 2024-12-31
51,926,605 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-36,737,145 GBP2024-01-01 ~ 2024-12-31
-42,285,538 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,639,857 GBP2024-01-01 ~ 2024-12-31
9,641,067 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-6,439,974 GBP2024-01-01 ~ 2024-12-31
-6,390,336 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,603,112 GBP2024-01-01 ~ 2024-12-31
-2,606,128 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
914,109 GBP2024-01-01 ~ 2024-12-31
914,876 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,216 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
782,483 GBP2024-01-01 ~ 2024-12-31
868,373 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
581,096 GBP2024-01-01 ~ 2024-12-31
625,598 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,109,457 GBP2024-12-31
2,150,343 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
2,109,458 GBP2024-12-31
2,150,344 GBP2023-12-31
Total Inventories
16,101,176 GBP2024-12-31
19,046,138 GBP2023-12-31
Debtors
Current
6,306,185 GBP2024-12-31
10,573,611 GBP2023-12-31
Cash at bank and in hand
1,580,858 GBP2024-12-31
10,633 GBP2023-12-31
Current Assets
23,988,219 GBP2024-12-31
29,630,382 GBP2023-12-31
Net Current Assets/Liabilities
8,489,010 GBP2024-12-31
7,453,040 GBP2023-12-31
Total Assets Less Current Liabilities
10,598,468 GBP2024-12-31
9,603,384 GBP2023-12-31
Net Assets/Liabilities
7,236,629 GBP2024-12-31
6,655,533 GBP2023-12-31
Equity
Called up share capital
1,180 GBP2024-12-31
1,180 GBP2023-12-31
1,180 GBP2023-01-01
Share premium
670,016 GBP2024-12-31
670,016 GBP2023-12-31
670,016 GBP2023-01-01
Other miscellaneous reserve
165 GBP2024-12-31
165 GBP2023-12-31
165 GBP2023-01-01
Retained earnings (accumulated losses)
6,565,268 GBP2024-12-31
5,984,172 GBP2023-12-31
5,358,574 GBP2023-01-01
Equity
7,236,629 GBP2024-12-31
6,655,533 GBP2023-12-31
6,029,935 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
581,096 GBP2024-01-01 ~ 2024-12-31
625,598 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
581,096 GBP2024-01-01 ~ 2024-12-31
625,598 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
581,096 GBP2024-01-01 ~ 2024-12-31
625,598 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,500 GBP2024-01-01 ~ 2024-12-31
17,100 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,330,734 GBP2024-01-01 ~ 2024-12-31
4,300,277 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
393,508 GBP2024-01-01 ~ 2024-12-31
404,023 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,824,985 GBP2024-01-01 ~ 2024-12-31
4,813,142 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,162 GBP2024-01-01 ~ 2024-12-31
-17,189 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
195,621 GBP2024-01-01 ~ 2024-12-31
204,068 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,030,592 GBP2024-12-31
3,733,222 GBP2023-12-31
Motor vehicles
1,125,520 GBP2024-12-31
1,146,741 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,156,112 GBP2024-12-31
4,879,963 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-155,480 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-21,221 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-176,701 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,027,894 GBP2023-12-31
Motor vehicles
701,726 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,729,620 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
293,998 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
490,761 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-148,700 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-25,026 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-173,726 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,173,192 GBP2024-12-31
Motor vehicles
873,463 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,046,655 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
1,857,400 GBP2024-12-31
1,705,328 GBP2023-12-31
Motor vehicles
252,057 GBP2024-12-31
445,015 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
239,081 GBP2024-12-31
300,348 GBP2023-12-31
Under hire purchased contracts or finance leases
239,081 GBP2024-12-31
300,348 GBP2023-12-31
Finished Goods/Goods for Resale
16,101,176 GBP2024-12-31
19,046,138 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,653,686 GBP2024-12-31
9,985,766 GBP2023-12-31
Other Debtors
Current
212,957 GBP2024-12-31
73,133 GBP2023-12-31
Prepayments/Accrued Income
Current
413,589 GBP2024-12-31
431,210 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
25,953 GBP2024-12-31
83,502 GBP2023-12-31
Bank Overdrafts
-444,309 GBP2023-12-31
Cash and Cash Equivalents
1,580,858 GBP2024-12-31
-433,676 GBP2023-12-31
Bank Overdrafts
Current
444,309 GBP2023-12-31
Bank Borrowings
Current
213,470 GBP2024-12-31
200,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
13,706,938 GBP2024-12-31
20,133,745 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
126,285 GBP2024-12-31
56,418 GBP2023-12-31
Other Creditors
Current
116,712 GBP2024-12-31
16,660 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,335,804 GBP2024-12-31
1,326,210 GBP2023-12-31
Creditors
Current
15,499,209 GBP2024-12-31
22,177,342 GBP2023-12-31
Bank Borrowings
Non-current
192,228 GBP2024-12-31
401,946 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
275,263 GBP2024-12-31
190,202 GBP2023-12-31
Amounts owed to group undertakings
Non-current
1,238,140 GBP2024-12-31
762,080 GBP2023-12-31
Creditors
Non-current
1,705,631 GBP2024-12-31
1,354,228 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
192,228 GBP2024-12-31
Non-current, Between two and five year
201,946 GBP2023-12-31
Total Borrowings
405,698 GBP2024-12-31
601,946 GBP2023-12-31
Minimum gross finance lease payments owing
401,548 GBP2024-12-31
246,620 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
6,162 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
460,332 GBP2024-12-31
466,494 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
113,500 shares2024-12-31
113,500 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
4,500 shares2024-12-31
4,500 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.012024-01-01 ~ 2024-12-31