Average Number of Employees
552024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Net goodwill
135,444 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
86,949 GBP2024-12-31
80,177 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
6,772 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
48,495 GBP2024-12-31
55,267 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
20,941 GBP2024-12-31
19,701 GBP2023-12-31
Turnover/Revenue
20,435,304 GBP2024-01-01 ~ 2024-12-31
21,312,820 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
14,710,383 GBP2024-01-01 ~ 2024-12-31
15,697,439 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,724,921 GBP2024-01-01 ~ 2024-12-31
5,615,381 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,006,341 GBP2024-01-01 ~ 2024-12-31
1,119,393 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,488,368 GBP2024-01-01 ~ 2024-12-31
4,464,624 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
239,295 GBP2024-01-01 ~ 2024-12-31
38,853 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
6,698 GBP2024-01-01 ~ 2024-12-31
7,063 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
249,346 GBP2024-01-01 ~ 2024-12-31
31,790 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
65,355 GBP2024-01-01 ~ 2024-12-31
16,418 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
183,991 GBP2024-01-01 ~ 2024-12-31
15,372 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
183,991 GBP2024-01-01 ~ 2024-12-31
15,372 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-9,662 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
365,007 GBP2024-12-31
181,016 GBP2023-12-31
175,306 GBP2022-12-31
Intangible Assets
48,495 GBP2024-12-31
55,267 GBP2023-12-31
Property, Plant & Equipment
183,981 GBP2024-12-31
199,056 GBP2023-12-31
Fixed Assets
232,476 GBP2024-12-31
254,323 GBP2023-12-31
Total Inventories
1,123,863 GBP2024-12-31
896,828 GBP2023-12-31
Debtors
5,119,603 GBP2024-12-31
4,459,882 GBP2023-12-31
Cash at bank and in hand
225,541 GBP2024-12-31
97,322 GBP2023-12-31
Current Assets
6,469,007 GBP2024-12-31
5,454,032 GBP2023-12-31
Creditors
Amounts falling due within one year
6,283,711 GBP2024-12-31
5,452,546 GBP2023-12-31
Net Current Assets/Liabilities
185,296 GBP2024-12-31
1,486 GBP2023-12-31
Total Assets Less Current Liabilities
417,772 GBP2024-12-31
255,809 GBP2023-12-31
Creditors
Amounts falling due after one year
31,233 GBP2024-12-31
54,501 GBP2023-12-31
Net Assets/Liabilities
365,598 GBP2024-12-31
181,607 GBP2023-12-31
Equity
Called up share capital
591 GBP2024-12-31
591 GBP2023-12-31
Equity
365,598 GBP2024-12-31
181,607 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
74,997 GBP2024-01-01 ~ 2024-12-31
110,304 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
20.002024-01-01 ~ 2024-12-31
Motor vehicles
25.002024-01-01 ~ 2024-12-31
Average number of employees in administration and support functions
552024-01-01 ~ 2024-12-31
582023-01-01 ~ 2023-12-31
Wages/Salaries
2,166,195 GBP2024-01-01 ~ 2024-12-31
1,909,860 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
238,399 GBP2024-01-01 ~ 2024-12-31
199,977 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
92,478 GBP2024-01-01 ~ 2024-12-31
82,609 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,497,072 GBP2024-01-01 ~ 2024-12-31
2,192,446 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
372,405 GBP2024-01-01 ~ 2024-12-31
84,729 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,240 GBP2024-01-01 ~ 2024-12-31
16,418 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
62,337 GBP2024-01-01 ~ 2024-12-31
6,040 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
135,444 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
86,949 GBP2024-12-31
80,177 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,772 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,467,913 GBP2024-12-31
1,450,741 GBP2023-12-31
Motor vehicles
372,783 GBP2024-12-31
372,783 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,840,696 GBP2024-12-31
1,823,524 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-42,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-42,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,354,781 GBP2024-12-31
1,322,534 GBP2023-12-31
Motor vehicles
301,934 GBP2024-12-31
301,934 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,656,715 GBP2024-12-31
1,624,468 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
74,997 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
74,997 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-42,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-42,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
113,132 GBP2024-12-31
128,207 GBP2023-12-31
Motor vehicles
70,849 GBP2024-12-31
70,849 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
146,167 GBP2024-12-31
148,147 GBP2023-12-31
Finished Goods
1,123,863 GBP2024-12-31
896,828 GBP2023-12-31
Trade Debtors/Trade Receivables
3,116,226 GBP2024-12-31
3,274,848 GBP2023-12-31
Amounts owed by directors
625,137 GBP2024-12-31
564,331 GBP2023-12-31
Other Debtors
1,378,240 GBP2024-12-31
620,703 GBP2023-12-31
Bank Overdrafts
-2,604,331 GBP2024-12-31
-1,777,803 GBP2023-12-31
Cash and Cash Equivalents
-2,378,790 GBP2024-12-31
-1,680,481 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
2,604,331 GBP2024-12-31
1,777,803 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
3,173,465 GBP2024-12-31
3,122,072 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
3,606 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
210,600 GBP2024-12-31
254,482 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
211,935 GBP2024-12-31
219,560 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
47,724 GBP2024-12-31
47,723 GBP2023-12-31
Other Creditors
Amounts falling due within one year
35,656 GBP2024-12-31
27,300 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
31,233 GBP2024-12-31
54,501 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
47,724 GBP2024-12-31
47,723 GBP2023-12-31
Between one and five year
31,233 GBP2024-12-31
54,501 GBP2023-12-31
Minimum gross finance lease payments owing
78,957 GBP2024-12-31
102,224 GBP2023-12-31
Deferred Tax Liabilities
20,941 GBP2024-12-31
19,701 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Class 2 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Class 4 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
91 shares2024-12-31
91 shares2023-12-31
Class 2 ordinary share
500 shares2024-12-31
500 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,716 GBP2024-12-31
35,484 GBP2023-12-31
Between one and five year
591,822 GBP2024-12-31
664,959 GBP2023-12-31
More than five year
62,325 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
596,538 GBP2024-12-31
762,768 GBP2023-12-31