Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
9,260,555 GBP2024-01-01 ~ 2024-12-31
10,050,886 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
3,278,031 GBP2024-01-01 ~ 2024-12-31
3,494,394 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,982,524 GBP2024-01-01 ~ 2024-12-31
6,556,492 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
951,153 GBP2024-01-01 ~ 2024-12-31
1,064,459 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,467,212 GBP2024-01-01 ~ 2024-12-31
4,635,870 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
567,195 GBP2024-01-01 ~ 2024-12-31
922,683 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
37,252 GBP2024-01-01 ~ 2024-12-31
8,384 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
13,176 GBP2024-01-01 ~ 2024-12-31
4,906 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
591,271 GBP2024-01-01 ~ 2024-12-31
926,161 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
154,652 GBP2024-01-01 ~ 2024-12-31
223,991 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
436,619 GBP2024-01-01 ~ 2024-12-31
702,170 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
3,612,900 GBP2024-12-31
3,236,281 GBP2023-12-31
2,594,111 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2024-01-01 ~ 2024-12-31
-60,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,758,211 GBP2024-12-31
2,675,036 GBP2023-12-31
Fixed Assets - Investments
36,673 GBP2024-12-31
36,673 GBP2023-12-31
Fixed Assets
2,794,884 GBP2024-12-31
2,711,709 GBP2023-12-31
Total Inventories
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Debtors
1,427,182 GBP2024-12-31
1,667,985 GBP2023-12-31
Cash at bank and in hand
2,538,025 GBP2024-12-31
1,320,747 GBP2023-12-31
Current Assets
3,970,207 GBP2024-12-31
2,993,732 GBP2023-12-31
Creditors
Current
2,874,329 GBP2024-12-31
2,175,074 GBP2023-12-31
Net Current Assets/Liabilities
1,095,878 GBP2024-12-31
818,658 GBP2023-12-31
Total Assets Less Current Liabilities
3,890,762 GBP2024-12-31
3,530,367 GBP2023-12-31
Creditors
Non-current
-23,488 GBP2024-12-31
-47,045 GBP2023-12-31
Net Assets/Liabilities
3,612,902 GBP2024-12-31
3,236,283 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
Equity
3,612,902 GBP2024-12-31
3,236,283 GBP2023-12-31
Wages/Salaries
2,082,716 GBP2024-01-01 ~ 2024-12-31
2,084,314 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
175,539 GBP2024-01-01 ~ 2024-12-31
154,819 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,337 GBP2024-01-01 ~ 2024-12-31
34,730 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,296,592 GBP2024-01-01 ~ 2024-12-31
2,273,863 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
802024-01-01 ~ 2024-12-31
862023-01-01 ~ 2023-12-31
Director Remuneration
94,632 GBP2024-01-01 ~ 2024-12-31
65,339 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
283,965 GBP2024-01-01 ~ 2024-12-31
269,079 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
9,050 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
147,319 GBP2024-01-01 ~ 2024-12-31
203,645 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
147,818 GBP2024-01-01 ~ 2024-12-31
231,540 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
724,298 GBP2024-12-31
724,298 GBP2023-12-31
Improvements to leasehold property
702,806 GBP2024-12-31
689,496 GBP2023-12-31
Plant and equipment
1,261,473 GBP2024-12-31
1,142,106 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-419,570 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
27,943 GBP2024-12-31
20,700 GBP2023-12-31
Improvements to leasehold property
54,934 GBP2024-12-31
45,551 GBP2023-12-31
Plant and equipment
909,985 GBP2024-12-31
792,823 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,243 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
9,383 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
117,162 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
696,355 GBP2024-12-31
703,598 GBP2023-12-31
Improvements to leasehold property
647,872 GBP2024-12-31
643,945 GBP2023-12-31
Plant and equipment
351,488 GBP2024-12-31
349,283 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
807,752 GBP2024-12-31
715,570 GBP2023-12-31
Motor vehicles
2,006,401 GBP2024-12-31
1,982,588 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,502,730 GBP2024-12-31
5,254,058 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-23,681 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-214,200 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-657,451 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
366,398 GBP2024-12-31
349,905 GBP2023-12-31
Motor vehicles
1,385,259 GBP2024-12-31
1,370,043 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,744,519 GBP2024-12-31
2,579,022 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
16,493 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
207,048 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
357,329 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-191,832 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-191,832 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
441,354 GBP2024-12-31
365,665 GBP2023-12-31
Motor vehicles
621,142 GBP2024-12-31
612,545 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
36,673 GBP2023-12-31
Investments in Group Undertakings
36,673 GBP2024-12-31
36,673 GBP2023-12-31
Merchandise
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,044,971 GBP2024-12-31
1,526,810 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
7,579 GBP2024-12-31
Other Debtors
Current
76,451 GBP2024-12-31
51,075 GBP2023-12-31
Prepayments/Accrued Income
Current
298,181 GBP2024-12-31
90,100 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,427,182 GBP2024-12-31
1,667,985 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
103,417 GBP2024-12-31
92,259 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,235,747 GBP2024-12-31
1,170,968 GBP2023-12-31
Amounts owed to group undertakings
Current
236,710 GBP2024-12-31
237,086 GBP2023-12-31
Corporation Tax Payable
Current
147,319 GBP2024-12-31
203,645 GBP2023-12-31
Other Taxation & Social Security Payable
Current
38,908 GBP2024-12-31
38,302 GBP2023-12-31
Other Creditors
Current
21,741 GBP2024-12-31
38,310 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
327,980 GBP2024-12-31
241,063 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
23,488 GBP2024-12-31
47,045 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
92,259 GBP2023-12-31
Between one and five year, hire purchase agreements
23,488 GBP2024-12-31
47,045 GBP2023-12-31
hire purchase agreements
126,905 GBP2024-12-31
139,304 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,477 GBP2024-12-31
20,862 GBP2023-12-31
Between one and five year
3,477 GBP2023-12-31
All periods
3,477 GBP2024-12-31
24,339 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
254,372 GBP2024-12-31
247,039 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
254,372 GBP2024-12-31
247,039 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
436,619 GBP2024-01-01 ~ 2024-12-31