Average Number of Employees
1312024-01-01 ~ 2024-12-31
1342023-01-01 ~ 2023-12-31
Turnover/Revenue
21,509,498 GBP2024-01-01 ~ 2024-12-31
21,541,823 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,316,862 GBP2024-01-01 ~ 2024-12-31
-13,375,690 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,192,636 GBP2024-01-01 ~ 2024-12-31
8,166,133 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,376,918 GBP2024-01-01 ~ 2024-12-31
-7,760,953 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-184,282 GBP2024-01-01 ~ 2024-12-31
405,180 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
25,183 GBP2024-01-01 ~ 2024-12-31
7,344 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-295,493 GBP2024-01-01 ~ 2024-12-31
272,158 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-153,897 GBP2024-01-01 ~ 2024-12-31
135,558 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,170,014 GBP2024-12-31
4,057,320 GBP2023-12-31
Fixed Assets - Investments
2,610 GBP2024-12-31
2,610 GBP2023-12-31
Fixed Assets
3,172,624 GBP2024-12-31
4,059,930 GBP2023-12-31
Total Inventories
3,133,184 GBP2024-12-31
3,856,228 GBP2023-12-31
Debtors
Non-current
1,353,624 GBP2024-12-31
1,105,091 GBP2023-12-31
Current
3,178,958 GBP2024-12-31
2,763,125 GBP2023-12-31
Cash at bank and in hand
157,580 GBP2024-12-31
7,900 GBP2023-12-31
Current Assets
7,823,346 GBP2024-12-31
7,732,344 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,599,119 GBP2024-12-31
-3,458,199 GBP2023-12-31
Net Current Assets/Liabilities
4,224,227 GBP2024-12-31
4,274,145 GBP2023-12-31
Total Assets Less Current Liabilities
7,396,851 GBP2024-12-31
8,334,075 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,152,647 GBP2024-12-31
Net Assets/Liabilities
5,668,604 GBP2024-12-31
5,822,501 GBP2023-12-31
Equity
Called up share capital
5,203 GBP2024-12-31
5,203 GBP2023-12-31
5,203 GBP2023-01-01
Share premium
519,547 GBP2024-12-31
519,547 GBP2023-12-31
519,547 GBP2023-01-01
Capital redemption reserve
2,613 GBP2024-12-31
2,613 GBP2023-12-31
2,613 GBP2023-01-01
Retained earnings (accumulated losses)
5,141,241 GBP2024-12-31
5,295,138 GBP2023-12-31
5,159,580 GBP2023-01-01
Equity
5,668,604 GBP2024-12-31
5,822,501 GBP2023-12-31
5,686,943 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-153,897 GBP2024-01-01 ~ 2024-12-31
135,558 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
15,920 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,325,905 GBP2024-01-01 ~ 2024-12-31
3,747,387 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
344,075 GBP2024-01-01 ~ 2024-12-31
350,229 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,774,110 GBP2024-01-01 ~ 2024-12-31
4,203,233 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
223,167 GBP2024-01-01 ~ 2024-12-31
211,180 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-184,800 GBP2024-01-01 ~ 2024-12-31
136,600 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-73,873 GBP2024-01-01 ~ 2024-12-31
64,012 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,180,262 GBP2024-12-31
1,137,231 GBP2023-12-31
Plant and equipment
2,616,927 GBP2024-12-31
3,202,481 GBP2023-12-31
Motor vehicles
2,668,210 GBP2024-12-31
3,219,101 GBP2023-12-31
Furniture and fittings
23,627 GBP2024-12-31
22,937 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,489,026 GBP2024-12-31
7,581,750 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-595,919 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-612,528 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,208,447 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,519,241 GBP2024-12-31
1,552,055 GBP2023-12-31
Motor vehicles
1,309,685 GBP2024-12-31
1,565,257 GBP2023-12-31
Furniture and fittings
22,298 GBP2024-12-31
21,384 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,319,012 GBP2024-12-31
3,524,431 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
105,299 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
914 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
367,038 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
41,476 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
133,559 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
175,035 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-253,062 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-494,430 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-747,492 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Buildings
712,474 GBP2024-12-31
751,496 GBP2023-12-31
Plant and equipment
1,097,686 GBP2024-12-31
1,650,427 GBP2023-12-31
Motor vehicles
1,358,525 GBP2024-12-31
1,653,844 GBP2023-12-31
Furniture and fittings
1,329 GBP2024-12-31
1,553 GBP2023-12-31
Land and buildings
712,473 GBP2024-12-31
751,496 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
303,836 GBP2024-12-31
597,324 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
663,440 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
1,165,242 GBP2023-12-31
Under hire purchased contracts or finance leases
967,276 GBP2024-12-31
1,762,566 GBP2023-12-31
Finished Goods/Goods for Resale
3,133,184 GBP2024-12-31
3,856,228 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,250,501 GBP2024-12-31
1,685,463 GBP2023-12-31
Other Debtors
Current
293,086 GBP2024-12-31
554,656 GBP2023-12-31
Prepayments/Accrued Income
Current
294,465 GBP2024-12-31
282,114 GBP2023-12-31
Bank Overdrafts
-12,150 GBP2023-12-31
Cash and Cash Equivalents
157,580 GBP2024-12-31
-4,250 GBP2023-12-31
Bank Overdrafts
Current
12,150 GBP2023-12-31
Bank Borrowings
Current
288,427 GBP2024-12-31
291,244 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,043,691 GBP2024-12-31
2,276,044 GBP2023-12-31
Corporation Tax Payable
Current
43,204 GBP2024-12-31
Taxation/Social Security Payable
Current
438,141 GBP2024-12-31
305,618 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
284,385 GBP2024-12-31
350,517 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
216,614 GBP2024-12-31
222,626 GBP2023-12-31
Creditors
Current
3,599,119 GBP2024-12-31
3,458,199 GBP2023-12-31
Bank Borrowings
Non-current
723,085 GBP2024-12-31
1,001,392 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
429,562 GBP2024-12-31
749,782 GBP2023-12-31
Creditors
Non-current
1,152,647 GBP2024-12-31
1,751,174 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
288,427 GBP2024-12-31
291,244 GBP2023-12-31
Non-current, Between one and two years
178,191 GBP2024-12-31
293,706 GBP2023-12-31
Between two and five year, Non-current
324,404 GBP2024-12-31
579,895 GBP2023-12-31
Total Borrowings
1,011,512 GBP2024-12-31
1,292,637 GBP2023-12-31
Minimum gross finance lease payments owing
790,372 GBP2024-12-31
1,100,299 GBP2023-12-31
Net Deferred Tax Liability/Asset
-575,600 GBP2024-12-31
-760,400 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
184,800 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-575,600 GBP2024-12-31
-760,400 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,203 shares2024-12-31
5,203 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
22,000 GBP2024-12-31
22,000 GBP2023-12-31
Between one and five year
61,000 GBP2024-12-31
61,000 GBP2023-12-31
More than five year
77,100 GBP2024-12-31
99,100 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
160,100 GBP2024-12-31
182,100 GBP2023-12-31