(expand)Cash at bank and in hand
602,358 GBP2024-12-31
95,185 GBP2023-12-31
Current Assets
4,857,196 GBP2024-12-31
4,982,078 GBP2023-12-31
Creditors
Current
2,336,256 GBP2024-12-31
2,389,893 GBP2023-12-31
Net Current Assets/Liabilities
2,520,940 GBP2024-12-31
2,592,185 GBP2023-12-31
Total Assets Less Current Liabilities
4,250,238 GBP2024-12-31
4,357,713 GBP2023-12-31
Net Assets/Liabilities
3,545,230 GBP2024-12-31
3,523,555 GBP2023-12-31
Equity
Called up share capital
5,340 GBP2024-12-31
5,340 GBP2023-12-31
5,340 GBP2022-12-31
Share premium
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Capital redemption reserve
4,660 GBP2024-12-31
4,660 GBP2023-12-31
4,660 GBP2022-12-31
Retained earnings (accumulated losses)
3,435,230 GBP2024-12-31
3,413,555 GBP2023-12-31
3,187,014 GBP2022-12-31
Equity
3,545,230 GBP2024-12-31
3,523,555 GBP2023-12-31
3,297,014 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-223,652 GBP2024-01-01 ~ 2024-12-31
-198,776 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-223,652 GBP2024-01-01 ~ 2024-12-31
-198,776 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
245,327 GBP2024-01-01 ~ 2024-12-31
425,317 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,694,515 GBP2024-01-01 ~ 2024-12-31
2,503,553 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
244,625 GBP2024-01-01 ~ 2024-12-31
228,931 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,372 GBP2024-01-01 ~ 2024-12-31
72,070 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,020,512 GBP2024-01-01 ~ 2024-12-31
2,804,554 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
952024-01-01 ~ 2024-12-31
932023-01-01 ~ 2023-12-31
Director Remuneration
239,901 GBP2024-01-01 ~ 2024-12-31
260,271 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
119,351 GBP2024-01-01 ~ 2024-12-31
117,112 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,000 GBP2024-01-01 ~ 2024-12-31
21,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
96,559 GBP2024-01-01 ~ 2024-12-31
154,502 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
87,657 GBP2024-01-01 ~ 2024-12-31
140,693 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
223,652 GBP2024-01-01 ~ 2024-12-31
198,776 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
323,491 GBP2024-12-31
319,531 GBP2023-12-31
Intangible Assets - Gross Cost
353,491 GBP2024-12-31
319,531 GBP2023-12-31
Net goodwill
30,000 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
268,082 GBP2024-12-31
253,572 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
14,510 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,000 GBP2024-12-31
Intangible Assets
Net goodwill
29,000 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,640,790 GBP2024-12-31
1,579,095 GBP2023-12-31
Furniture and fittings
688,451 GBP2024-12-31
629,757 GBP2023-12-31
Land and buildings, Long leasehold
660,939 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,434,645 GBP2024-12-31
1,377,709 GBP2023-12-31
Furniture and fittings
601,205 GBP2024-12-31
572,182 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
56,936 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
29,023 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
526,828 GBP2024-12-31
549,051 GBP2023-12-31
Plant and equipment
206,145 GBP2024-12-31
201,386 GBP2023-12-31
Furniture and fittings
87,246 GBP2024-12-31
57,575 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
167,268 GBP2024-12-31
204,768 GBP2023-12-31
Computers
522,509 GBP2024-12-31
520,707 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,679,957 GBP2024-12-31
3,595,266 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-37,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-37,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
114,769 GBP2024-12-31
88,223 GBP2023-12-31
Computers
518,702 GBP2024-12-31
513,059 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,803,432 GBP2024-12-31
2,663,061 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
43,734 GBP2024-01-01 ~ 2024-12-31
Computers
5,643 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
157,559 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-17,188 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-17,188 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
52,499 GBP2024-12-31
116,545 GBP2023-12-31
Computers
3,807 GBP2024-12-31
7,648 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
146,313 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
36,578 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
38,208 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
99,064 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
47,249 GBP2024-12-31
83,827 GBP2023-12-31
Under hire purchased contracts or finance leases
47,249 GBP2024-12-31
85,457 GBP2023-12-31
Investment Property - Fair Value Model
761,085 GBP2023-12-31
Merchandise
1,006,056 GBP2024-12-31
1,211,676 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,347,598 GBP2024-12-31
1,478,371 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
20,507 GBP2023-12-31
Other Debtors
Current
149,845 GBP2024-12-31
120,895 GBP2023-12-31
Prepayments
Current
195,697 GBP2024-12-31
178,499 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,693,140 GBP2024-12-31
Current, Amounts falling due within one year
1,798,272 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
130,480 GBP2024-12-31
128,936 GBP2023-12-31
Other Remaining Borrowings
Current
176,008 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
24,715 GBP2024-12-31
27,810 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,084,877 GBP2024-12-31
1,084,217 GBP2023-12-31
Corporation Tax Payable
Current
98,254 GBP2024-12-31
154,502 GBP2023-12-31
Other Taxation & Social Security Payable
Current
429,407 GBP2024-12-31
381,894 GBP2023-12-31
Other Creditors
Current
91,255 GBP2024-12-31
70,744 GBP2023-12-31
Accrued Liabilities
Current
355,272 GBP2024-12-31
291,244 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
506,100 GBP2024-12-31
641,534 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
24,714 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
128,936 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
373,363 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
90,480 GBP2024-12-31
Between two and five year, Non-current
151,440 GBP2024-12-31
193,477 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
24,715 GBP2024-12-31
hire purchase agreements
24,715 GBP2024-12-31
52,524 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
253,284 GBP2024-12-31
247,346 GBP2023-12-31
Between one and five year
722,961 GBP2024-12-31
765,625 GBP2023-12-31
More than five year
367,040 GBP2024-12-31
509,120 GBP2023-12-31
All periods
1,343,285 GBP2024-12-31
1,522,091 GBP2023-12-31
Bank Borrowings
Secured
636,580 GBP2024-12-31
770,470 GBP2023-12-31
Total Borrowings
Secured
661,295 GBP2024-12-31
999,002 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
99,408 GBP2024-12-31
92,410 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,780 shares2024-12-31
Class 2 ordinary share
1,780 shares2024-12-31
Class 3 ordinary share
1,780 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
245,327 GBP2024-01-01 ~ 2024-12-31
Bank Overdrafts
-5,626 GBP2022-12-31