Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
170,791,705 GBP2024-01-01 ~ 2024-12-31
137,301,518 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-153,247,580 GBP2024-01-01 ~ 2024-12-31
-121,358,623 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
17,544,125 GBP2024-01-01 ~ 2024-12-31
15,942,895 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-329,819 GBP2024-01-01 ~ 2024-12-31
-138,721 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-12,339,871 GBP2024-01-01 ~ 2024-12-31
-10,962,435 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,874,435 GBP2024-01-01 ~ 2024-12-31
4,841,739 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,616,979 GBP2024-01-01 ~ 2024-12-31
3,590,673 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,832,063 GBP2024-01-01 ~ 2024-12-31
2,782,187 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,212,949 GBP2024-12-31
2,380,886 GBP2023-12-31
1,998,699 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,400,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,763,223 GBP2024-12-31
1,257,316 GBP2023-12-31
Total Inventories
16,990,277 GBP2024-12-31
13,105,213 GBP2023-12-31
Debtors
19,167,764 GBP2024-12-31
8,349,445 GBP2023-12-31
Cash at bank and in hand
6,350,632 GBP2024-12-31
2,076,764 GBP2023-12-31
Current Assets
42,508,673 GBP2024-12-31
23,531,422 GBP2023-12-31
Net Current Assets/Liabilities
6,242,590 GBP2024-12-31
3,378,647 GBP2023-12-31
Total Assets Less Current Liabilities
8,005,813 GBP2024-12-31
4,635,963 GBP2023-12-31
Creditors
Non-current
-907,968 GBP2024-12-31
-370,181 GBP2023-12-31
Net Assets/Liabilities
6,857,818 GBP2024-12-31
4,025,755 GBP2023-12-31
Equity
Called up share capital
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Equity
6,857,818 GBP2024-12-31
4,025,755 GBP2023-12-31
Wages/Salaries
7,638,424 GBP2024-01-01 ~ 2024-12-31
6,266,529 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
690,306 GBP2024-01-01 ~ 2024-12-31
579,745 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
158,811 GBP2024-01-01 ~ 2024-12-31
138,206 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,487,541 GBP2024-01-01 ~ 2024-12-31
6,984,480 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1442024-01-01 ~ 2024-12-31
1342023-01-01 ~ 2023-12-31
Director Remuneration
201,574 GBP2024-01-01 ~ 2024-12-31
59,796 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
412,714 GBP2024-01-01 ~ 2024-12-31
291,741 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
784,916 GBP2024-01-01 ~ 2024-12-31
808,486 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
904,245 GBP2024-01-01 ~ 2024-12-31
897,668 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,212,505 GBP2024-12-31
1,790,767 GBP2023-12-31
Motor vehicles
1,524,322 GBP2024-12-31
1,450,559 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,736,827 GBP2024-12-31
3,241,326 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-873,975 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-873,975 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,607,058 GBP2024-12-31
1,408,496 GBP2023-12-31
Motor vehicles
366,546 GBP2024-12-31
575,514 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,973,604 GBP2024-12-31
1,984,010 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
198,562 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
214,152 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
412,714 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-423,120 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-423,120 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
605,447 GBP2024-12-31
382,271 GBP2023-12-31
Motor vehicles
1,157,776 GBP2024-12-31
875,045 GBP2023-12-31
Finished Goods
16,990,277 GBP2024-12-31
13,105,213 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
13,436,825 GBP2024-12-31
5,749,231 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,698,447 GBP2024-12-31
1,247,384 GBP2023-12-31
Other Debtors
Current
23,011 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
51,324 GBP2023-12-31
Prepayments
Current
4,032,492 GBP2024-12-31
1,278,495 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
19,167,764 GBP2024-12-31
Current, Amounts falling due within one year
8,349,445 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
458,101 GBP2024-12-31
548,551 GBP2023-12-31
Trade Creditors/Trade Payables
Current
32,052,423 GBP2024-12-31
15,817,400 GBP2023-12-31
Amounts owed to group undertakings
Current
812,613 GBP2024-12-31
2,274,433 GBP2023-12-31
Corporation Tax Payable
Current
22,916 GBP2024-12-31
Other Taxation & Social Security Payable
Current
127,207 GBP2024-12-31
121,226 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,695,651 GBP2024-12-31
1,391,165 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
907,968 GBP2024-12-31
370,181 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
548,551 GBP2023-12-31
Between one and five year, hire purchase agreements
907,968 GBP2024-12-31
370,181 GBP2023-12-31
hire purchase agreements
1,366,069 GBP2024-12-31
918,732 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
240,027 GBP2024-12-31
240,027 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
240,027 GBP2024-12-31
240,027 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2024-12-31