(expand)Net Current Assets/Liabilities
1,668,891 GBP2024-12-31
1,442,643 GBP2023-12-31
Total Assets Less Current Liabilities
1,925,757 GBP2024-12-31
1,783,720 GBP2023-12-31
Net Assets/Liabilities
1,287,857 GBP2024-12-31
1,260,223 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
1,287,757 GBP2024-12-31
1,260,123 GBP2023-12-31
1,244,659 GBP2022-12-31
Equity
1,287,857 GBP2024-12-31
1,260,223 GBP2023-12-31
1,244,759 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
27,634 GBP2024-01-01 ~ 2024-12-31
15,464 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,032,576 GBP2024-01-01 ~ 2024-12-31
978,008 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
106,615 GBP2024-01-01 ~ 2024-12-31
96,680 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,916 GBP2024-01-01 ~ 2024-12-31
20,274 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,163,107 GBP2024-01-01 ~ 2024-12-31
1,094,962 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
312024-01-01 ~ 2024-12-31
322023-01-01 ~ 2023-12-31
Director Remuneration
106,135 GBP2024-01-01 ~ 2024-12-31
97,387 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
244,531 GBP2024-01-01 ~ 2024-12-31
321,776 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
28,937 GBP2024-01-01 ~ 2024-12-31
20,942 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
50,905 GBP2024-01-01 ~ 2024-12-31
58,985 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
15,799 GBP2024-01-01 ~ 2024-12-31
17,449 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
170,000 GBP2023-12-31
Development expenditure
346,686 GBP2023-12-31
Intangible Assets - Gross Cost
516,686 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
170,000 GBP2024-12-31
157,250 GBP2023-12-31
Development expenditure
346,686 GBP2024-12-31
346,686 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
516,686 GBP2024-12-31
503,936 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
12,750 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
12,750 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
12,750 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
108,885 GBP2024-12-31
108,885 GBP2023-12-31
Plant and equipment
812,390 GBP2024-12-31
847,398 GBP2023-12-31
Furniture and fittings
105,202 GBP2024-12-31
101,729 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-176,202 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
108,885 GBP2024-12-31
98,715 GBP2023-12-31
Plant and equipment
623,141 GBP2024-12-31
587,940 GBP2023-12-31
Furniture and fittings
98,529 GBP2024-12-31
88,321 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
10,170 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
211,403 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
10,208 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-176,202 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
189,249 GBP2024-12-31
259,458 GBP2023-12-31
Furniture and fittings
6,673 GBP2024-12-31
13,408 GBP2023-12-31
Improvements to leasehold property
10,170 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
92,252 GBP2024-12-31
76,673 GBP2023-12-31
Computers
145,314 GBP2024-12-31
141,411 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,264,043 GBP2024-12-31
1,276,096 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-22,911 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-199,113 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
48,251 GBP2024-12-31
60,716 GBP2023-12-31
Computers
128,671 GBP2024-12-31
112,177 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,007,477 GBP2024-12-31
947,869 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
10,446 GBP2024-01-01 ~ 2024-12-31
Computers
16,494 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
258,721 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-22,911 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-199,113 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
44,001 GBP2024-12-31
15,957 GBP2023-12-31
Computers
16,643 GBP2024-12-31
29,234 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
20,083 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
20,083 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
3,682 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
4,017 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
10,173 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
14,190 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
7,699 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
12,384 GBP2024-12-31
16,401 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
43,754 GBP2024-12-31
15,437 GBP2023-12-31
Under hire purchased contracts or finance leases
56,138 GBP2024-12-31
31,838 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
300 GBP2024-12-31
100 GBP2023-12-31
Additions to investments
200 GBP2024-12-31
Investments in Group Undertakings
300 GBP2024-12-31
100 GBP2023-12-31
Merchandise
1,341,931 GBP2024-12-31
1,595,621 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,700,184 GBP2024-12-31
2,889,948 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,327,612 GBP2024-12-31
3,822,381 GBP2023-12-31
Other Debtors
Current
757,333 GBP2024-12-31
699,687 GBP2023-12-31
Prepayments/Accrued Income
Current
175,845 GBP2024-12-31
174,926 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
8,555,640 GBP2024-12-31
Amounts falling due within one year, Current
7,594,442 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
317,613 GBP2024-12-31
25,127 GBP2023-12-31
Other Remaining Borrowings
Current
296,492 GBP2024-12-31
688,392 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
16,752 GBP2024-12-31
13,288 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,941,452 GBP2024-12-31
3,653,543 GBP2023-12-31
Amounts owed to group undertakings
Current
194,405 GBP2024-12-31
Corporation Tax Payable
Current
114,271 GBP2024-12-31
37,692 GBP2023-12-31
Other Taxation & Social Security Payable
Current
767,597 GBP2024-12-31
754,501 GBP2023-12-31
Other Creditors
Current
2,413,460 GBP2024-12-31
2,502,909 GBP2023-12-31
Accrued Liabilities
Current
182,559 GBP2024-12-31
151,836 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
507,167 GBP2024-12-31
15,154 GBP2023-12-31
Other Remaining Borrowings
Non-current
40,207 GBP2024-12-31
418,621 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
31,041 GBP2024-12-31
14,892 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
310,000 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
614,105 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-12-31
Between two and five year, Non-current
200,000 GBP2024-12-31
Non-current, Between two and five year
5,154 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
47,793 GBP2024-12-31
28,180 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
213,709 GBP2024-12-31
197,047 GBP2023-12-31
Between one and five year
361,064 GBP2024-12-31
495,456 GBP2023-12-31
All periods
574,773 GBP2024-12-31
692,503 GBP2023-12-31
Total Borrowings
Secured
3,261,452 GBP2024-12-31
3,438,102 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
59,485 GBP2024-12-31
74,830 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
27,634 GBP2024-01-01 ~ 2024-12-31