Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,498,216 GBP2024-01-01 ~ 2024-12-31
12,595,072 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,188,045 GBP2024-01-01 ~ 2024-12-31
10,192,738 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,310,171 GBP2024-01-01 ~ 2024-12-31
2,402,334 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,987,716 GBP2024-01-01 ~ 2024-12-31
2,118,709 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
322,455 GBP2024-01-01 ~ 2024-12-31
283,625 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
26,007 GBP2024-01-01 ~ 2024-12-31
15,169 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
234 GBP2024-01-01 ~ 2024-12-31
16,795 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
348,228 GBP2024-01-01 ~ 2024-12-31
283,011 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
90,406 GBP2024-01-01 ~ 2024-12-31
73,105 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
257,822 GBP2024-01-01 ~ 2024-12-31
209,906 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
257,822 GBP2024-01-01 ~ 2024-12-31
209,906 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
827,906 GBP2024-12-31
923,202 GBP2023-12-31
Fixed Assets
827,906 GBP2024-12-31
923,202 GBP2023-12-31
Total Inventories
24,764 GBP2024-12-31
24,764 GBP2023-12-31
Debtors
1,191,433 GBP2024-12-31
1,419,528 GBP2023-12-31
Cash at bank and in hand
2,262,350 GBP2024-12-31
2,353,461 GBP2023-12-31
Current Assets
3,478,547 GBP2024-12-31
3,797,753 GBP2023-12-31
Creditors
Current
2,430,133 GBP2024-12-31
2,988,745 GBP2023-12-31
Net Current Assets/Liabilities
1,048,414 GBP2024-12-31
809,008 GBP2023-12-31
Total Assets Less Current Liabilities
1,876,320 GBP2024-12-31
1,732,210 GBP2023-12-31
Net Assets/Liabilities
1,749,338 GBP2024-12-31
1,585,116 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
1,749,238 GBP2024-12-31
1,585,016 GBP2023-12-31
1,461,510 GBP2022-12-31
Equity
1,749,338 GBP2024-12-31
1,585,116 GBP2023-12-31
1,461,610 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-93,600 GBP2024-01-01 ~ 2024-12-31
-86,400 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-93,600 GBP2024-01-01 ~ 2024-12-31
-86,400 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
257,822 GBP2024-01-01 ~ 2024-12-31
209,906 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,343,067 GBP2024-01-01 ~ 2024-12-31
2,584,253 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
235,276 GBP2024-01-01 ~ 2024-12-31
269,110 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
115,937 GBP2024-01-01 ~ 2024-12-31
93,648 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,694,280 GBP2024-01-01 ~ 2024-12-31
2,947,011 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
662024-01-01 ~ 2024-12-31
532023-01-01 ~ 2023-12-31
Director Remuneration
186,845 GBP2024-01-01 ~ 2024-12-31
389,557 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
148,047 GBP2024-01-01 ~ 2024-12-31
123,514 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
20,750 GBP2024-01-01 ~ 2024-12-31
21,313 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
110,518 GBP2024-01-01 ~ 2024-12-31
19,376 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
87,057 GBP2024-01-01 ~ 2024-12-31
70,753 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
418,432 GBP2024-12-31
418,432 GBP2023-12-31
Plant and equipment
43,502 GBP2024-12-31
41,034 GBP2023-12-31
Furniture and fittings
55,422 GBP2024-12-31
51,187 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
155,451 GBP2024-12-31
144,241 GBP2023-12-31
Plant and equipment
36,408 GBP2024-12-31
32,974 GBP2023-12-31
Furniture and fittings
47,343 GBP2024-12-31
44,799 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
11,210 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
3,434 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,544 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
262,981 GBP2024-12-31
274,191 GBP2023-12-31
Plant and equipment
7,094 GBP2024-12-31
8,060 GBP2023-12-31
Furniture and fittings
8,079 GBP2024-12-31
6,388 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
869,035 GBP2024-12-31
900,476 GBP2023-12-31
Computers
27,343 GBP2024-12-31
14,625 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,413,734 GBP2024-12-31
1,425,754 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-108,081 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-108,081 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
331,351 GBP2024-12-31
265,913 GBP2023-12-31
Computers
15,275 GBP2024-12-31
14,625 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
585,828 GBP2024-12-31
502,552 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
130,209 GBP2024-01-01 ~ 2024-12-31
Computers
650 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
148,047 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-64,771 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-64,771 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
537,684 GBP2024-12-31
634,563 GBP2023-12-31
Computers
12,068 GBP2024-12-31
Merchandise
24,764 GBP2024-12-31
24,764 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
964,589 GBP2024-12-31
1,073,160 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
554 GBP2024-12-31
554 GBP2023-12-31
Prepayments/Accrued Income
Current
59,763 GBP2024-12-31
73,673 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,191,433 GBP2024-12-31
1,419,528 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
5,671 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,473,623 GBP2024-12-31
1,908,707 GBP2023-12-31
Amounts owed to group undertakings
Current
351,937 GBP2024-12-31
313,737 GBP2023-12-31
Corporation Tax Payable
Current
110,885 GBP2024-12-31
19,661 GBP2023-12-31
Other Taxation & Social Security Payable
Current
47,646 GBP2024-12-31
136,321 GBP2023-12-31
Amount of value-added tax that is payable
196,938 GBP2024-12-31
237,645 GBP2023-12-31
Other Creditors
Current
3,388 GBP2024-12-31
8,850 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
235,716 GBP2024-12-31
358,153 GBP2023-12-31
Accrued Liabilities
Current
10,000 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
5,671 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,500 GBP2024-12-31
30,991 GBP2023-12-31
Between one and five year
14,750 GBP2024-12-31
44,250 GBP2023-12-31
All periods
44,250 GBP2024-12-31
75,241 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
126,982 GBP2024-12-31
147,094 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
257,822 GBP2024-01-01 ~ 2024-12-31