Average Number of Employees
282024-01-01 ~ 2024-12-31
322023-01-01 ~ 2023-12-31
Turnover/Revenue
24,122,301 GBP2024-01-01 ~ 2024-12-31
29,895,339 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-17,094,528 GBP2024-01-01 ~ 2024-12-31
-22,594,013 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,027,773 GBP2024-01-01 ~ 2024-12-31
7,301,326 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,654,650 GBP2024-01-01 ~ 2024-12-31
-7,439,881 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,143,106 GBP2024-01-01 ~ 2024-12-31
119,253 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
710 GBP2024-01-01 ~ 2024-12-31
28 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-577,572 GBP2024-01-01 ~ 2024-12-31
-421,092 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
811,941 GBP2024-01-01 ~ 2024-12-31
-56,173 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
609,889 GBP2024-01-01 ~ 2024-12-31
-376,716 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
236,997 GBP2024-12-31
158,999 GBP2023-12-31
Property, Plant & Equipment
9,246,116 GBP2024-12-31
8,897,030 GBP2023-12-31
Fixed Assets - Investments
469,879 GBP2024-12-31
469,879 GBP2023-12-31
Fixed Assets
9,952,992 GBP2024-12-31
9,525,908 GBP2023-12-31
Total Inventories
17,177,501 GBP2024-12-31
23,210,307 GBP2023-12-31
Debtors
Current
44,228,737 GBP2024-12-31
30,829,960 GBP2023-12-31
Cash at bank and in hand
473,833 GBP2024-12-31
1,994,665 GBP2023-12-31
Current Assets
61,880,071 GBP2024-12-31
56,034,932 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-53,553,357 GBP2024-12-31
Net Current Assets/Liabilities
8,326,714 GBP2024-12-31
9,258,420 GBP2023-12-31
Total Assets Less Current Liabilities
18,279,706 GBP2024-12-31
18,784,328 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-9,432,354 GBP2023-12-31
Net Assets/Liabilities
8,952,975 GBP2024-12-31
8,849,088 GBP2023-12-31
Equity
Called up share capital
300 GBP2024-12-31
300 GBP2023-12-31
300 GBP2023-01-01
Retained earnings (accumulated losses)
8,952,675 GBP2024-12-31
8,848,788 GBP2023-12-31
9,465,807 GBP2023-01-01
Equity
8,952,975 GBP2024-12-31
8,849,088 GBP2023-12-31
9,466,107 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
609,889 GBP2024-01-01 ~ 2024-12-31
-376,716 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-506,002 GBP2024-01-01 ~ 2024-12-31
-240,303 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-506,002 GBP2024-01-01 ~ 2024-12-31
-240,303 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
85,000 GBP2024-01-01 ~ 2024-12-31
69,750 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,014,259 GBP2024-01-01 ~ 2024-12-31
1,513,211 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
189,188 GBP2024-01-01 ~ 2024-12-31
209,601 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,246,212 GBP2024-01-01 ~ 2024-12-31
1,768,057 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
106,800 GBP2024-01-01 ~ 2024-12-31
44,192 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
202,985 GBP2024-01-01 ~ 2024-12-31
-13,201 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
578,849 GBP2024-12-31
402,484 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
273,641 GBP2024-12-31
273,641 GBP2023-12-31
Furniture and fittings
789,387 GBP2024-12-31
755,148 GBP2023-12-31
Office equipment
132,124 GBP2024-12-31
132,124 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
12,169,908 GBP2024-12-31
10,429,143 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,571 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-190,455 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
115,092 GBP2023-12-31
Furniture and fittings
370,415 GBP2023-12-31
Office equipment
51,735 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,532,113 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
15,549 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
1,391,679 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
146,152 GBP2024-12-31
Furniture and fittings
446,772 GBP2024-12-31
Office equipment
67,284 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,923,792 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
127,489 GBP2024-12-31
158,549 GBP2023-12-31
Furniture and fittings
342,615 GBP2024-12-31
384,733 GBP2023-12-31
Office equipment
64,840 GBP2024-12-31
80,389 GBP2023-12-31
Finished Goods/Goods for Resale
16,773,944 GBP2024-12-31
20,965,218 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
14,118,669 GBP2024-12-31
11,044,176 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
26,483,347 GBP2024-12-31
17,297,579 GBP2023-12-31
Other Debtors
Current
2,388,475 GBP2024-12-31
1,368,915 GBP2023-12-31
Prepayments/Accrued Income
Current
1,238,246 GBP2024-12-31
1,119,290 GBP2023-12-31
Bank Overdrafts
-201,605 GBP2024-12-31
-1,587,407 GBP2023-12-31
Cash and Cash Equivalents
272,228 GBP2024-12-31
407,258 GBP2023-12-31
Bank Overdrafts
Current
201,605 GBP2024-12-31
1,587,407 GBP2023-12-31
Bank Borrowings
Current
415,493 GBP2024-12-31
491,482 GBP2023-12-31
Other Remaining Borrowings
Current
1,725,119 GBP2024-12-31
1,733,846 GBP2023-12-31
Trade Creditors/Trade Payables
Current
22,543,215 GBP2024-12-31
18,788,013 GBP2023-12-31
Amounts owed to group undertakings
Current
17,531,129 GBP2024-12-31
13,726,242 GBP2023-12-31
Corporation Tax Payable
Current
407,977 GBP2024-12-31
211,489 GBP2023-12-31
Taxation/Social Security Payable
Current
41,176 GBP2024-12-31
60,539 GBP2023-12-31
Other Creditors
Current
9,031,607 GBP2024-12-31
4,971,135 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,656,036 GBP2024-12-31
5,206,359 GBP2023-12-31
Creditors
Current
53,553,357 GBP2024-12-31
46,776,512 GBP2023-12-31
Bank Borrowings
Non-current
433,734 GBP2023-12-31
Amounts owed to group undertakings
Non-current
8,818,281 GBP2024-12-31
8,998,620 GBP2023-12-31
Creditors
Non-current
8,818,281 GBP2024-12-31
9,432,354 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
415,493 GBP2024-12-31
Between two and five year, Non-current
433,734 GBP2023-12-31
Total Borrowings
2,140,612 GBP2024-12-31
2,659,062 GBP2023-12-31
Net Deferred Tax Liability/Asset
508,450 GBP2024-12-31
502,886 GBP2023-12-31
394,666 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
5,564 GBP2024-01-01 ~ 2024-12-31
108,220 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
508,450 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
780,000 GBP2024-12-31
913,041 GBP2023-12-31
Between one and five year
3,120,000 GBP2024-12-31
3,385,693 GBP2023-12-31
More than five year
521,425 GBP2024-12-31
1,036,438 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,421,425 GBP2024-12-31
5,335,172 GBP2023-12-31