Turnover/Revenue
22,584,880 GBP2024-01-01 ~ 2024-12-31
32,024,144 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-17,315,441 GBP2024-01-01 ~ 2024-12-31
-25,961,334 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,269,439 GBP2024-01-01 ~ 2024-12-31
6,062,810 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,643,875 GBP2024-01-01 ~ 2024-12-31
-2,570,004 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
58,796 GBP2024-01-01 ~ 2024-12-31
13,313 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,862,286 GBP2024-01-01 ~ 2024-12-31
2,706,677 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-472,039 GBP2024-01-01 ~ 2024-12-31
472,039 GBP2024-01-01 ~ 2024-12-31
-652,153 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,390,247 GBP2024-01-01 ~ 2024-12-31
2,054,524 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
762,110 GBP2024-12-31
701,681 GBP2023-12-31
Fixed Assets - Investments
3 GBP2024-12-31
3 GBP2023-12-31
Fixed Assets
762,113 GBP2024-12-31
701,684 GBP2023-12-31
Total Inventories
28,505,563 GBP2024-12-31
20,001,504 GBP2023-12-31
Debtors
781,303 GBP2024-12-31
840,449 GBP2023-12-31
Cash at bank and in hand
5,169,948 GBP2024-12-31
4,909,843 GBP2023-12-31
Current Assets
34,456,814 GBP2024-12-31
25,751,796 GBP2023-12-31
Net Current Assets/Liabilities
17,684,335 GBP2024-12-31
16,737,594 GBP2023-12-31
Total Assets Less Current Liabilities
18,446,448 GBP2024-12-31
17,439,278 GBP2023-12-31
Net Assets/Liabilities
18,420,872 GBP2024-12-31
17,430,625 GBP2023-12-31
Equity
Called up share capital
891,258 GBP2024-12-31
891,258 GBP2023-12-31
891,258 GBP2022-12-31
Share premium
2,356,120 GBP2024-12-31
2,356,120 GBP2023-12-31
2,356,120 GBP2022-12-31
Retained earnings (accumulated losses)
15,173,494 GBP2024-12-31
14,183,247 GBP2023-12-31
12,728,723 GBP2022-12-31
Equity
18,420,872 GBP2024-12-31
17,430,625 GBP2023-12-31
15,976,101 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,390,247 GBP2024-01-01 ~ 2024-12-31
2,054,524 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2024-01-01 ~ 2024-12-31
-600,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-400,000 GBP2024-01-01 ~ 2024-12-31
-600,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
116,222 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,006,500 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
232,261 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
2,347,111 GBP2024-01-01 ~ 2024-12-31
Average number of employees in administration and support functions
42024-01-01 ~ 2024-12-31
42023-01-01 ~ 2023-12-31
Average Number of Employees
272024-01-01 ~ 2024-12-31
222023-01-01 ~ 2023-12-31
Director Remuneration
564,825 GBP2024-01-01 ~ 2024-12-31
586,676 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
15,500 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
16,923 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
465,572 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
25,576 GBP2024-12-31
8,653 GBP2023-12-31
Deferred Tax Liabilities
25,576 GBP2024-12-31
8,653 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
981,775 GBP2023-12-31
Furniture and fittings
376,335 GBP2024-12-31
309,809 GBP2023-12-31
Motor vehicles
235,721 GBP2024-12-31
226,108 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,593,831 GBP2024-12-31
1,517,692 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-115,170 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-115,170 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
981,775 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
448,790 GBP2023-12-31
Furniture and fittings
222,138 GBP2024-12-31
278,406 GBP2023-12-31
Motor vehicles
128,069 GBP2024-12-31
88,815 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
831,721 GBP2024-12-31
816,011 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
32,724 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
44,244 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
39,254 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
116,222 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-100,512 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-100,512 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
500,261 GBP2024-12-31
Furniture and fittings
154,197 GBP2024-12-31
31,403 GBP2023-12-31
Motor vehicles
107,652 GBP2024-12-31
137,293 GBP2023-12-31
Land and buildings, Owned/Freehold
532,985 GBP2023-12-31
Investments in Subsidiaries
3 GBP2024-12-31
3 GBP2023-12-31
Cost valuation
3 GBP2023-12-31
Value of work in progress
28,505,563 GBP2024-12-31
20,001,504 GBP2023-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
17,373 GBP2024-12-31
Current, Amounts falling due within one year
251,428 GBP2023-12-31
Other Debtors
Amounts falling due within one year, Current
561,994 GBP2024-12-31
Current, Amounts falling due within one year
181,949 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
781,303 GBP2024-12-31
Current, Amounts falling due within one year
840,449 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
5,908,714 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-25,576 GBP2024-12-31
-8,653 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
882,820 shares2024-12-31
882,820 shares2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
843,569 shares2024-12-31
843,569 shares2023-12-31
Number of Shares Issued (Fully Paid)
1,726,391 shares2024-12-31
1,726,391 shares2023-12-31
Nominal value of allotted share capital
891,258 GBP2024-01-01 ~ 2024-12-31
891,258 GBP2023-01-01 ~ 2023-12-31
Bank Borrowings
Current
14,231,966 GBP2024-12-31
5,908,714 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,714 GBP2024-12-31
80,200 GBP2023-12-31
Between two and five year
130,996 GBP2024-12-31
72,989 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
246,710 GBP2024-12-31
153,189 GBP2023-12-31