Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Intangible Assets
153,611 GBP2024-12-31
183,934 GBP2023-12-31
Property, Plant & Equipment
1,192,522 GBP2024-12-31
539,238 GBP2023-12-31
Fixed Assets - Investments
1,183,006 GBP2024-12-31
302,102 GBP2023-12-31
Fixed Assets
2,529,139 GBP2024-12-31
1,025,274 GBP2023-12-31
Total Inventories
3,673,854 GBP2024-12-31
2,874,309 GBP2023-12-31
Debtors
2,390,596 GBP2024-12-31
3,351,763 GBP2023-12-31
Cash at bank and in hand
23,243 GBP2024-12-31
130,535 GBP2023-12-31
Current Assets
6,087,693 GBP2024-12-31
6,356,607 GBP2023-12-31
Creditors
Current
4,438,381 GBP2024-12-31
4,582,511 GBP2023-12-31
Net Current Assets/Liabilities
1,649,312 GBP2024-12-31
1,774,096 GBP2023-12-31
Total Assets Less Current Liabilities
4,178,451 GBP2024-12-31
2,799,370 GBP2023-12-31
Net Assets/Liabilities
3,110,671 GBP2024-12-31
2,280,798 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Share premium
27,672 GBP2024-12-31
27,672 GBP2023-12-31
27,672 GBP2022-12-31
Retained earnings (accumulated losses)
3,081,999 GBP2024-12-31
2,252,126 GBP2023-12-31
883,749 GBP2022-12-31
Equity
3,110,671 GBP2024-12-31
2,280,798 GBP2023-12-31
912,421 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-61,110 GBP2024-01-01 ~ 2024-12-31
-66,057 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-61,110 GBP2024-01-01 ~ 2024-12-31
-66,057 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
890,983 GBP2024-01-01 ~ 2024-12-31
1,434,434 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
890,983 GBP2024-01-01 ~ 2024-12-31
1,434,434 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1092024-01-01 ~ 2024-12-31
722023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
15,531 GBP2024-12-31
14,554 GBP2023-12-31
Computer software
218,447 GBP2024-12-31
218,447 GBP2023-12-31
Intangible Assets - Gross Cost
233,978 GBP2024-12-31
233,001 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,497 GBP2024-12-31
343 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
80,367 GBP2024-12-31
49,067 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
2,154 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
31,300 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
13,034 GBP2024-12-31
14,211 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
63,005 GBP2024-12-31
41,126 GBP2023-12-31
Plant and equipment
951,440 GBP2024-12-31
441,135 GBP2023-12-31
Motor vehicles
749,601 GBP2024-12-31
466,184 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,764,046 GBP2024-12-31
948,445 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-40,368 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-1,884 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-87,221 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
3,500 GBP2024-12-31
22,529 GBP2023-12-31
Plant and equipment
277,393 GBP2024-12-31
208,543 GBP2023-12-31
Motor vehicles
290,631 GBP2024-12-31
178,135 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
571,524 GBP2024-12-31
409,207 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
15,006 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
100,127 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
112,496 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
227,629 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-31,277 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-65,312 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
59,505 GBP2024-12-31
18,597 GBP2023-12-31
Plant and equipment
674,047 GBP2024-12-31
232,592 GBP2023-12-31
Motor vehicles
458,970 GBP2024-12-31
288,049 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
142,969 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
342,018 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
653,376 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
50,814 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
40,730 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
109,195 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
149,925 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
91,544 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
207,688 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
250,474 GBP2024-12-31
92,155 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
445,688 GBP2024-12-31
269,582 GBP2023-12-31
Under hire purchased contracts or finance leases
696,162 GBP2024-12-31
361,737 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
1,183,006 GBP2024-12-31
30,000 GBP2023-12-31
Additions to investments
1,182,906 GBP2024-12-31
Investments in Group Undertakings
1,183,006 GBP2024-12-31
30,000 GBP2023-12-31
Merchandise
3,673,854 GBP2024-12-31
2,874,309 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,329,513 GBP2024-12-31
3,131,669 GBP2023-12-31
Other Debtors
Current
1,061,083 GBP2024-12-31
220,094 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,390,596 GBP2024-12-31
Amounts falling due within one year, Current
3,351,763 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
810,813 GBP2024-12-31
1,113,295 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
186,679 GBP2024-12-31
101,470 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,287,512 GBP2024-12-31
1,233,724 GBP2023-12-31
Amounts owed to group undertakings
Current
243,174 GBP2024-12-31
Corporation Tax Payable
Current
353,409 GBP2023-12-31
Other Taxation & Social Security Payable
Current
89,665 GBP2024-12-31
509,181 GBP2023-12-31
Other Creditors
Current
1,820,538 GBP2024-12-31
1,271,432 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
398,836 GBP2024-12-31
225,251 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
441,696 GBP2024-12-31
204,928 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
119,847 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
810,813 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
100,920 GBP2024-12-31
87,667 GBP2023-12-31
Between two and five year, Non-current
201,097 GBP2024-12-31
137,584 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
628,375 GBP2024-12-31
306,398 GBP2023-12-31
Bank Overdrafts
Secured
690,966 GBP2024-12-31
1,025,628 GBP2023-12-31
Total Borrowings
Secured
1,319,341 GBP2024-12-31
1,332,026 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
227,248 GBP2024-12-31
88,393 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
890,983 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
890,983 GBP2024-01-01 ~ 2024-12-31