Administrative Expenses
-11,001,597 GBP2024-01-01 ~ 2024-12-31
-10,604,332 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,974 GBP2024-01-01 ~ 2024-12-31
275 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,641,681 GBP2024-01-01 ~ 2024-12-31
4,264,150 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,706,929 GBP2024-01-01 ~ 2024-12-31
3,233,485 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
9,074,421 GBP2024-12-31
6,867,492 GBP2023-12-31
6,634,007 GBP2022-12-31
Dividends Paid
-500,000 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-3,000,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
37,265 GBP2024-12-31
58,676 GBP2023-12-31
Property, Plant & Equipment
1,078,247 GBP2024-12-31
993,975 GBP2023-12-31
Fixed Assets - Investments
200 GBP2024-12-31
200 GBP2023-12-31
Fixed Assets
1,115,712 GBP2024-12-31
1,052,851 GBP2023-12-31
Debtors
8,575,133 GBP2024-12-31
9,629,101 GBP2023-12-31
Cash at bank and in hand
3,180,524 GBP2024-12-31
2,903,975 GBP2023-12-31
Current Assets
19,035,855 GBP2024-12-31
18,839,008 GBP2023-12-31
Net Current Assets/Liabilities
8,776,324 GBP2024-12-31
6,515,478 GBP2023-12-31
Total Assets Less Current Liabilities
9,892,036 GBP2024-12-31
7,568,329 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-497,615 GBP2024-12-31
-380,837 GBP2023-12-31
Net Assets/Liabilities
9,194,421 GBP2024-12-31
6,987,492 GBP2023-12-31
Equity
Called up share capital
120,000 GBP2024-12-31
120,000 GBP2023-12-31
Equity
9,194,421 GBP2024-12-31
6,987,492 GBP2023-12-31
Audit Fees/Expenses
25,000 GBP2024-01-01 ~ 2024-12-31
21,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
832024-01-01 ~ 2024-12-31
762023-01-01 ~ 2023-12-31
Wages/Salaries
6,443,856 GBP2024-01-01 ~ 2024-12-31
6,432,766 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
587,405 GBP2024-01-01 ~ 2024-12-31
464,384 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,891,858 GBP2024-01-01 ~ 2024-12-31
7,739,978 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,493 GBP2024-01-01 ~ 2024-12-31
-34,590 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
948,742 GBP2024-01-01 ~ 2024-12-31
1,335,012 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
109,634 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
121,531 GBP2024-12-31
121,531 GBP2023-12-31
Plant and equipment
165,181 GBP2024-12-31
132,610 GBP2023-12-31
Computers
35,734 GBP2024-12-31
34,534 GBP2023-12-31
Motor vehicles
2,248,533 GBP2024-12-31
2,035,310 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,570,979 GBP2024-12-31
2,323,985 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-353,072 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-353,072 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
54,695 GBP2024-12-31
31,351 GBP2023-12-31
Plant and equipment
120,012 GBP2024-12-31
95,084 GBP2023-12-31
Computers
33,739 GBP2024-12-31
24,562 GBP2023-12-31
Motor vehicles
1,284,286 GBP2024-12-31
1,179,013 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,492,732 GBP2024-12-31
1,330,010 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
23,344 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
24,928 GBP2024-01-01 ~ 2024-12-31
Computers
9,177 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
453,745 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
511,194 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-348,472 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-348,472 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
66,836 GBP2024-12-31
90,180 GBP2023-12-31
Plant and equipment
45,169 GBP2024-12-31
37,526 GBP2023-12-31
Computers
1,995 GBP2024-12-31
9,972 GBP2023-12-31
Motor vehicles
964,247 GBP2024-12-31
856,297 GBP2023-12-31
Finished Goods/Goods for Resale
7,248,983 GBP2024-12-31
6,273,224 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,532,888 GBP2024-12-31
4,984,155 GBP2023-12-31
Other Debtors
Current
1,561,527 GBP2024-12-31
3,738,143 GBP2023-12-31
Prepayments/Accrued Income
Current
1,480,718 GBP2024-12-31
906,803 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
31,215 GBP2024-12-31
32,708 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
8,606,348 GBP2024-12-31
9,661,809 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
298,182 GBP2024-12-31
281,933 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,884,261 GBP2024-12-31
3,826,449 GBP2023-12-31
Other Taxation & Social Security Payable
Current
2,026,170 GBP2024-12-31
1,780,778 GBP2023-12-31
Other Creditors
Current
2,602,158 GBP2024-12-31
4,354,026 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,448,760 GBP2024-12-31
2,080,344 GBP2023-12-31
Creditors
Current
10,259,531 GBP2024-12-31
12,323,530 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
497,615 GBP2024-12-31
380,837 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
298,182 GBP2024-12-31
281,933 GBP2023-12-31
Minimum gross finance lease payments owing
795,797 GBP2024-12-31
662,770 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
62,400 shares2024-12-31
62,400 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
28,800 shares2024-12-31
28,800 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
28,800 shares2024-12-31
28,800 shares2023-12-31
Equity
Called up share capital
120,000 GBP2024-12-31
120,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
292,688 GBP2024-12-31
Between two and five year
425,509 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
718,197 GBP2024-12-31