Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
23,854,271 GBP2024-01-01 ~ 2024-12-31
27,155,945 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-22,286,214 GBP2024-01-01 ~ 2024-12-31
-24,591,925 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,568,057 GBP2024-01-01 ~ 2024-12-31
2,564,020 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-50,997 GBP2024-01-01 ~ 2024-12-31
-31,435 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,208,133 GBP2024-01-01 ~ 2024-12-31
-2,197,280 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-599,094 GBP2024-01-01 ~ 2024-12-31
426,556 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-870,963 GBP2024-01-01 ~ 2024-12-31
275,128 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-793,246 GBP2024-01-01 ~ 2024-12-31
207,425 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-793,246 GBP2024-01-01 ~ 2024-12-31
207,425 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
58,880 GBP2024-12-31
67,292 GBP2023-12-31
Property, Plant & Equipment
837,042 GBP2024-12-31
907,969 GBP2023-12-31
Fixed Assets
895,922 GBP2024-12-31
975,261 GBP2023-12-31
Total Inventories
10,636,392 GBP2024-12-31
11,942,058 GBP2023-12-31
Debtors
2,764,640 GBP2024-12-31
3,456,775 GBP2023-12-31
Cash at bank and in hand
12,047 GBP2024-12-31
5,783 GBP2023-12-31
Current Assets
13,413,079 GBP2024-12-31
15,404,616 GBP2023-12-31
Net Current Assets/Liabilities
1,357,806 GBP2024-12-31
2,874,318 GBP2023-12-31
Total Assets Less Current Liabilities
2,253,728 GBP2024-12-31
3,849,579 GBP2023-12-31
Net Assets/Liabilities
1,581,473 GBP2024-12-31
3,124,719 GBP2023-12-31
Equity
Called up share capital
270,000 GBP2024-12-31
270,000 GBP2023-12-31
270,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,311,473 GBP2024-12-31
2,854,719 GBP2023-12-31
2,647,294 GBP2022-12-31
Equity
1,581,473 GBP2024-12-31
3,124,719 GBP2023-12-31
2,917,294 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-793,246 GBP2024-01-01 ~ 2024-12-31
207,425 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-750,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-750,000 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,771,675 GBP2024-01-01 ~ 2024-12-31
2,704,562 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
274,460 GBP2024-01-01 ~ 2024-12-31
260,337 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,669 GBP2024-01-01 ~ 2024-12-31
66,261 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,113,804 GBP2024-01-01 ~ 2024-12-31
3,031,160 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
792024-01-01 ~ 2024-12-31
772023-01-01 ~ 2023-12-31
Director Remuneration
149,944 GBP2024-01-01 ~ 2024-12-31
152,337 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
165,780 GBP2024-01-01 ~ 2024-12-31
137,266 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,000 GBP2024-01-01 ~ 2024-12-31
24,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-58,484 GBP2024-01-01 ~ 2024-12-31
58,484 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-217,741 GBP2024-01-01 ~ 2024-12-31
64,710 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
84,115 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
25,235 GBP2024-12-31
16,823 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
8,412 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
58,880 GBP2024-12-31
67,292 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
440,520 GBP2024-12-31
426,924 GBP2023-12-31
Furniture and fittings
546,319 GBP2024-12-31
497,022 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-16,035 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
262,509 GBP2024-12-31
235,788 GBP2023-12-31
Furniture and fittings
405,532 GBP2024-12-31
350,708 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
26,721 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
59,461 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-4,637 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
178,011 GBP2024-12-31
191,136 GBP2023-12-31
Furniture and fittings
140,787 GBP2024-12-31
146,314 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,059,495 GBP2024-12-31
1,068,272 GBP2023-12-31
Computers
209,555 GBP2024-12-31
188,559 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,277,182 GBP2024-12-31
2,202,070 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-210,960 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-226,995 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
596,527 GBP2024-12-31
552,407 GBP2023-12-31
Computers
165,965 GBP2024-12-31
148,344 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,440,140 GBP2024-12-31
1,294,101 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
177,683 GBP2024-01-01 ~ 2024-12-31
Computers
17,621 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
284,239 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-133,563 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-138,200 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
462,968 GBP2024-12-31
515,865 GBP2023-12-31
Computers
43,590 GBP2024-12-31
40,215 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,351,420 GBP2024-12-31
2,308,439 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
354,200 GBP2024-12-31
357,516 GBP2023-12-31
Other Debtors
Current
515,315 GBP2024-12-31
506,335 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
58,484 GBP2024-12-31
Prepayments/Accrued Income
Current
485,221 GBP2024-12-31
284,485 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,764,640 GBP2024-12-31
3,456,775 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
2,364,933 GBP2024-12-31
2,291,633 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
187,973 GBP2024-12-31
214,760 GBP2023-12-31
Trade Creditors/Trade Payables
Current
7,736,002 GBP2024-12-31
9,196,008 GBP2023-12-31
Corporation Tax Payable
Current
58,484 GBP2023-12-31
Other Taxation & Social Security Payable
Current
74,294 GBP2024-12-31
68,870 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
464,295 GBP2024-12-31
102,953 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
426,080 GBP2024-12-31
300,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
70,508 GBP2024-12-31
229,960 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
200,000 GBP2023-12-31
Non-current, Between two and five year
104,232 GBP2024-12-31
100,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
70,508 GBP2024-12-31
hire purchase agreements
258,481 GBP2024-12-31
444,720 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
180,946 GBP2024-12-31
118,521 GBP2023-12-31
Between one and five year
198,238 GBP2024-12-31
179,378 GBP2023-12-31
All periods
379,184 GBP2024-12-31
297,899 GBP2023-12-31
Bank Overdrafts
Secured
2,137,536 GBP2024-12-31
2,091,633 GBP2023-12-31
Bank Borrowings
Secured
653,477 GBP2024-12-31
500,000 GBP2023-12-31
Total Borrowings
Secured
3,049,494 GBP2024-12-31
3,036,353 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
175,667 GBP2024-12-31
194,900 GBP2023-12-31