Cost of Sales
-4,941,273 GBP2024-01-01 ~ 2024-12-31
-4,934,414 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,440,890 GBP2024-01-01 ~ 2024-12-31
-1,290,970 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,515 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
443,113 GBP2024-01-01 ~ 2024-12-31
543,859 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
305,776 GBP2024-01-01 ~ 2024-12-31
436,842 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,311,771 GBP2024-12-31
1,418,642 GBP2023-12-31
Debtors
919,037 GBP2024-12-31
1,043,389 GBP2023-12-31
Cash at bank and in hand
893,273 GBP2024-12-31
326,293 GBP2023-12-31
Current Assets
2,495,200 GBP2024-12-31
2,051,499 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,415,765 GBP2024-12-31
-1,307,061 GBP2023-12-31
Net Current Assets/Liabilities
1,079,435 GBP2024-12-31
744,438 GBP2023-12-31
Total Assets Less Current Liabilities
2,391,206 GBP2024-12-31
2,163,080 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-99,028 GBP2024-12-31
Net Assets/Liabilities
2,292,178 GBP2024-12-31
2,129,402 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Capital redemption reserve
47,500 GBP2024-12-31
47,500 GBP2023-12-31
47,500 GBP2022-12-31
Retained earnings (accumulated losses)
2,194,678 GBP2024-12-31
2,031,902 GBP2023-12-31
1,738,110 GBP2022-12-31
Equity
2,292,178 GBP2024-12-31
2,129,402 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
305,776 GBP2024-01-01 ~ 2024-12-31
436,842 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-143,050 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-143,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
13,000 GBP2024-01-01 ~ 2024-12-31
12,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
192024-01-01 ~ 2024-12-31
182023-01-01 ~ 2023-12-31
Wages/Salaries
785,336 GBP2024-01-01 ~ 2024-12-31
738,176 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
83,107 GBP2024-01-01 ~ 2024-12-31
48,548 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
950,926 GBP2024-01-01 ~ 2024-12-31
862,773 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
293,000 GBP2024-01-01 ~ 2024-12-31
284,968 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,489,488 GBP2023-12-31
Plant and equipment
42,120 GBP2024-12-31
42,120 GBP2023-12-31
Computers
199,922 GBP2024-12-31
199,922 GBP2023-12-31
Motor vehicles
438,753 GBP2024-12-31
610,584 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,170,283 GBP2024-12-31
2,342,114 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-171,831 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-171,831 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,489,488 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
413,926 GBP2023-12-31
Plant and equipment
22,248 GBP2024-12-31
18,733 GBP2023-12-31
Computers
184,758 GBP2024-12-31
181,213 GBP2023-12-31
Motor vehicles
216,936 GBP2024-12-31
309,600 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
858,512 GBP2024-12-31
923,472 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
20,644 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
3,515 GBP2024-01-01 ~ 2024-12-31
Computers
3,545 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
66,124 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
93,828 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-158,788 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-158,788 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,054,918 GBP2024-12-31
Plant and equipment
19,872 GBP2024-12-31
23,387 GBP2023-12-31
Computers
15,164 GBP2024-12-31
18,709 GBP2023-12-31
Motor vehicles
221,817 GBP2024-12-31
300,984 GBP2023-12-31
Land and buildings, Owned/Freehold
1,075,562 GBP2023-12-31
Finished Goods/Goods for Resale
682,890 GBP2024-12-31
681,817 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
869,205 GBP2024-12-31
990,964 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
2,767 GBP2023-12-31
Prepayments/Accrued Income
Current
49,832 GBP2024-12-31
49,658 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
919,037 GBP2024-12-31
1,043,389 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
40,972 GBP2024-12-31
37,500 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
30,728 GBP2024-12-31
33,661 GBP2023-12-31
Trade Creditors/Trade Payables
Current
898,230 GBP2024-12-31
856,728 GBP2023-12-31
Corporation Tax Payable
Current
137,337 GBP2024-12-31
107,017 GBP2023-12-31
Other Taxation & Social Security Payable
Current
138,131 GBP2024-12-31
72,322 GBP2023-12-31
Other Creditors
Current
3,701 GBP2024-12-31
3,409 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
166,666 GBP2024-12-31
196,424 GBP2023-12-31
Creditors
Current
1,415,765 GBP2024-12-31
1,307,061 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
99,028 GBP2024-12-31
0 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
33,678 GBP2023-12-31
Creditors
Non-current
99,028 GBP2024-12-31
33,678 GBP2023-12-31
Bank Borrowings
140,000 GBP2024-12-31
37,500 GBP2023-12-31
Total Borrowings
Current
40,972 GBP2024-12-31
37,500 GBP2023-12-31
Non-current
99,028 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
30,728 GBP2024-12-31
33,661 GBP2023-12-31
Minimum gross finance lease payments owing
30,728 GBP2024-12-31
67,339 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-12-31
50,000 shares2023-12-31