Average Number of Employees
382024-01-01 ~ 2024-12-31
342023-01-01 ~ 2023-12-31
Turnover/Revenue
32,822,870 GBP2024-01-01 ~ 2024-12-31
29,254,360 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-29,654,791 GBP2024-01-01 ~ 2024-12-31
-26,248,616 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,168,079 GBP2024-01-01 ~ 2024-12-31
3,005,744 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,073,125 GBP2024-01-01 ~ 2024-12-31
-941,273 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,596,552 GBP2024-01-01 ~ 2024-12-31
-1,412,842 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
498,402 GBP2024-01-01 ~ 2024-12-31
651,629 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-35,414 GBP2024-01-01 ~ 2024-12-31
-22,259 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
462,988 GBP2024-01-01 ~ 2024-12-31
629,370 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
342,048 GBP2024-01-01 ~ 2024-12-31
481,536 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
809,974 GBP2024-12-31
912,758 GBP2023-12-31
Fixed Assets
809,974 GBP2024-12-31
912,758 GBP2023-12-31
Total Inventories
979,910 GBP2024-12-31
873,368 GBP2023-12-31
Debtors
Current
5,602,188 GBP2024-12-31
4,187,947 GBP2023-12-31
Cash at bank and in hand
4,075 GBP2024-12-31
14,684 GBP2023-12-31
Current Assets
6,586,173 GBP2024-12-31
5,075,999 GBP2023-12-31
Net Current Assets/Liabilities
529,833 GBP2024-12-31
672,181 GBP2023-12-31
Total Assets Less Current Liabilities
1,339,807 GBP2024-12-31
1,584,939 GBP2023-12-31
Net Assets/Liabilities
1,049,905 GBP2024-12-31
1,178,837 GBP2023-12-31
Equity
Called up share capital
9,284 GBP2024-12-31
9,284 GBP2023-12-31
9,284 GBP2023-01-01
Capital redemption reserve
5,000 GBP2024-12-31
5,000 GBP2023-12-31
5,000 GBP2023-01-01
Retained earnings (accumulated losses)
1,035,621 GBP2024-12-31
1,164,553 GBP2023-12-31
1,153,997 GBP2023-01-01
Equity
1,049,905 GBP2024-12-31
1,178,837 GBP2023-12-31
1,168,281 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
342,048 GBP2024-01-01 ~ 2024-12-31
481,536 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-470,980 GBP2024-01-01 ~ 2024-12-31
-470,980 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-470,980 GBP2024-01-01 ~ 2024-12-31
-470,980 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
162,453 GBP2024-01-01 ~ 2024-12-31
168,368 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
-401,604 GBP2024-12-31
-17,299 GBP2023-12-31
39,760 GBP2023-01-01
Bank Overdrafts
-405,679 GBP2024-12-31
-31,983 GBP2023-12-31
Wages/Salaries
1,543,486 GBP2024-01-01 ~ 2024-12-31
1,469,093 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
166,918 GBP2024-01-01 ~ 2024-12-31
151,970 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,745,938 GBP2024-01-01 ~ 2024-12-31
1,654,093 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
82,434 GBP2024-01-01 ~ 2024-12-31
223,620 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-17,187 GBP2024-01-01 ~ 2024-12-31
-2,872 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
115,747 GBP2024-01-01 ~ 2024-12-31
148,031 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
360,000 GBP2024-12-31
360,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
360,000 GBP2024-12-31
360,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
461,841 GBP2024-12-31
467,965 GBP2023-12-31
Furniture and fittings
97,657 GBP2024-12-31
87,419 GBP2023-12-31
Computers
94,634 GBP2024-12-31
91,470 GBP2023-12-31
Other
22,094 GBP2024-12-31
22,094 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,546,834 GBP2024-12-31
1,527,941 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-71,528 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-71,528 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
284,522 GBP2024-12-31
278,533 GBP2023-12-31
Furniture and fittings
40,633 GBP2024-12-31
31,631 GBP2023-12-31
Computers
82,252 GBP2024-12-31
74,007 GBP2023-12-31
Other
22,094 GBP2024-12-31
22,094 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
736,860 GBP2024-12-31
615,183 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
46,765 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
9,002 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
162,453 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-40,776 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-40,776 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
177,319 GBP2024-12-31
189,432 GBP2023-12-31
Furniture and fittings
57,024 GBP2024-12-31
55,788 GBP2023-12-31
Computers
12,382 GBP2024-12-31
17,463 GBP2023-12-31
Raw materials and consumables
979,910 GBP2024-12-31
873,368 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,230,990 GBP2024-12-31
3,010,173 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
376,764 GBP2024-12-31
Other Debtors
Current
954,348 GBP2024-12-31
1,108,117 GBP2023-12-31
Prepayments/Accrued Income
Current
40,086 GBP2024-12-31
69,657 GBP2023-12-31
Bank Overdrafts
Current
405,679 GBP2024-12-31
31,983 GBP2023-12-31
Bank Borrowings
Current
120,000 GBP2024-12-31
120,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,771,410 GBP2024-12-31
3,630,356 GBP2023-12-31
Corporation Tax Payable
Current
374,305 GBP2024-12-31
302,675 GBP2023-12-31
Taxation/Social Security Payable
Current
46,763 GBP2024-12-31
34,207 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
10,951 GBP2024-12-31
Other Creditors
Current
6,526 GBP2024-12-31
12,289 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
320,706 GBP2024-12-31
272,308 GBP2023-12-31
Creditors
Current
6,056,340 GBP2024-12-31
4,403,818 GBP2023-12-31
Bank Borrowings
Non-current
150,000 GBP2024-12-31
270,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
20,987 GBP2024-12-31
Creditors
Non-current
170,987 GBP2024-12-31
270,000 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
30,000 GBP2024-12-31
150,000 GBP2023-12-31
Total Borrowings
270,000 GBP2024-12-31
390,000 GBP2023-12-31
Net Deferred Tax Liability/Asset
-118,915 GBP2024-12-31
-136,102 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
17,187 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-119,442 GBP2024-12-31
-136,518 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
4,800 shares2024-12-31
4,800 shares2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
200 shares2024-12-31
200 shares2023-12-31
Par Value of Share
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,442 shares2024-12-31
1,442 shares2023-12-31
Par Value of Share
Class 4 ordinary share
12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
95,381 GBP2024-12-31
118,374 GBP2023-12-31
Between one and five year
354,682 GBP2024-12-31
390,473 GBP2023-12-31
More than five year
162,562 GBP2024-12-31
251,233 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
612,625 GBP2024-12-31
760,080 GBP2023-12-31