Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Class 2 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
10,040,240 GBP2024-01-01 ~ 2024-12-31
11,797,519 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
5,863,486 GBP2024-01-01 ~ 2024-12-31
8,049,190 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,176,754 GBP2024-01-01 ~ 2024-12-31
3,748,329 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,730,010 GBP2024-01-01 ~ 2024-12-31
2,685,015 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,446,744 GBP2024-01-01 ~ 2024-12-31
1,063,314 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
937 GBP2024-01-01 ~ 2024-12-31
24 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
101,307 GBP2024-01-01 ~ 2024-12-31
158,986 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,346,374 GBP2024-01-01 ~ 2024-12-31
904,352 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
198,042 GBP2024-01-01 ~ 2024-12-31
266,024 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,148,332 GBP2024-01-01 ~ 2024-12-31
638,328 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,148,332 GBP2024-01-01 ~ 2024-12-31
638,328 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,425,832 GBP2024-12-31
5,745,061 GBP2023-12-31
Fixed Assets
2,425,832 GBP2024-12-31
5,745,061 GBP2023-12-31
Total Inventories
1,445,411 GBP2024-12-31
1,939,056 GBP2023-12-31
Debtors
1,268,663 GBP2024-12-31
1,128,381 GBP2023-12-31
Cash at bank and in hand
642,295 GBP2024-12-31
648,671 GBP2023-12-31
Current Assets
3,356,369 GBP2024-12-31
3,716,108 GBP2023-12-31
Creditors
Current
1,986,002 GBP2024-12-31
2,409,546 GBP2023-12-31
Net Current Assets/Liabilities
1,370,367 GBP2024-12-31
1,306,562 GBP2023-12-31
Total Assets Less Current Liabilities
3,796,199 GBP2024-12-31
7,051,623 GBP2023-12-31
Net Assets/Liabilities
2,703,680 GBP2024-12-31
4,981,728 GBP2023-12-31
Equity
Called up share capital
24,000 GBP2024-12-31
24,000 GBP2023-12-31
24,000 GBP2022-12-31
Capital redemption reserve
6,000 GBP2024-12-31
6,000 GBP2023-12-31
6,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,673,680 GBP2024-12-31
4,951,728 GBP2023-12-31
4,649,400 GBP2022-12-31
Equity
2,703,680 GBP2024-12-31
4,981,728 GBP2023-12-31
4,679,400 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,426,380 GBP2024-01-01 ~ 2024-12-31
-336,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,426,380 GBP2024-01-01 ~ 2024-12-31
-336,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,148,332 GBP2024-01-01 ~ 2024-12-31
638,328 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,633,752 GBP2024-01-01 ~ 2024-12-31
1,582,971 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
155,161 GBP2024-01-01 ~ 2024-12-31
126,176 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,672 GBP2024-01-01 ~ 2024-12-31
25,659 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,813,585 GBP2024-01-01 ~ 2024-12-31
1,734,806 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
412024-01-01 ~ 2024-12-31
442023-01-01 ~ 2023-12-31
Director Remuneration
261,917 GBP2024-01-01 ~ 2024-12-31
48,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
276,960 GBP2024-01-01 ~ 2024-12-31
355,052 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,000 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
276,556 GBP2024-01-01 ~ 2024-12-31
-3,077 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
336,594 GBP2024-01-01 ~ 2024-12-31
212,523 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
3,426,380 GBP2024-01-01 ~ 2024-12-31
336,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
10 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
10 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,245,096 GBP2023-12-31
Plant and equipment
5,109,493 GBP2024-12-31
5,062,877 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-3,245,096 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
279,476 GBP2023-12-31
Plant and equipment
2,832,189 GBP2024-12-31
2,433,981 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
2,024 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
398,208 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-279,476 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,277,304 GBP2024-12-31
2,628,896 GBP2023-12-31
Land and buildings
2,965,620 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
243,104 GBP2024-12-31
302,381 GBP2023-12-31
Motor vehicles
53,238 GBP2024-12-31
53,238 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,424,970 GBP2024-12-31
8,663,592 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-72,065 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-3,317,161 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
143,630 GBP2024-12-31
194,426 GBP2023-12-31
Motor vehicles
21,295 GBP2024-12-31
10,648 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,999,138 GBP2024-12-31
2,918,531 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
17,560 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
10,647 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
428,439 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-68,356 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-347,832 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
99,474 GBP2024-12-31
107,955 GBP2023-12-31
Motor vehicles
31,943 GBP2024-12-31
42,590 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,140,949 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
282,567 GBP2024-12-31
131,088 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
151,479 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
858,382 GBP2024-12-31
1,009,861 GBP2023-12-31
Merchandise
1,445,411 GBP2024-12-31
1,939,056 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,221,048 GBP2024-12-31
1,088,054 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
3,077 GBP2023-12-31
Prepayments
Current
47,615 GBP2024-12-31
37,250 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,268,663 GBP2024-12-31
Current, Amounts falling due within one year
1,128,381 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
167,500 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
219,848 GBP2024-12-31
190,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,276,843 GBP2024-12-31
1,989,996 GBP2023-12-31
Corporation Tax Payable
Current
273,479 GBP2024-12-31
Other Taxation & Social Security Payable
Current
37,950 GBP2024-12-31
28,756 GBP2023-12-31
Accrued Liabilities
Current
23,511 GBP2024-12-31
15,642 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
655,460 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
531,105 GBP2024-12-31
774,507 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
167,500 GBP2023-12-31
Between two and five year, Non-current
495,031 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
750,953 GBP2024-12-31
964,507 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,732 GBP2024-12-31
35,535 GBP2023-12-31
Between one and five year
72,706 GBP2024-12-31
81,197 GBP2023-12-31
All periods
81,438 GBP2024-12-31
116,732 GBP2023-12-31
Bank Borrowings
Secured
822,960 GBP2023-12-31
Total Borrowings
Secured
750,953 GBP2024-12-31
1,787,467 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
561,414 GBP2024-12-31
639,928 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,797,600 shares2024-12-31
Class 2 ordinary share
602,400 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,148,332 GBP2024-01-01 ~ 2024-12-31