Turnover/Revenue
24,128,118 GBP2024-01-01 ~ 2024-12-31
25,973,597 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-20,286,192 GBP2024-01-01 ~ 2024-12-31
-22,481,583 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,841,926 GBP2024-01-01 ~ 2024-12-31
3,492,014 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,235,077 GBP2024-01-01 ~ 2024-12-31
-2,237,571 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,606,849 GBP2024-01-01 ~ 2024-12-31
1,254,443 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
68,285 GBP2024-01-01 ~ 2024-12-31
24,184 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,667,031 GBP2024-01-01 ~ 2024-12-31
1,264,374 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,259,036 GBP2024-01-01 ~ 2024-12-31
961,810 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
304,633 GBP2024-12-31
149,672 GBP2023-12-31
Total Inventories
2,368,101 GBP2024-12-31
2,156,301 GBP2023-12-31
Debtors
Current
3,439,897 GBP2024-12-31
3,889,405 GBP2023-12-31
Cash at bank and in hand
1,006,482 GBP2024-12-31
1,325,336 GBP2023-12-31
Current Assets
6,814,480 GBP2024-12-31
7,371,042 GBP2023-12-31
Net Current Assets/Liabilities
6,038,704 GBP2024-12-31
6,834,629 GBP2023-12-31
Total Assets Less Current Liabilities
6,343,337 GBP2024-12-31
6,984,301 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-33,333 GBP2024-12-31
-83,333 GBP2023-12-31
Net Assets/Liabilities
6,310,004 GBP2024-12-31
6,900,968 GBP2023-12-31
Equity
Called up share capital
200 GBP2024-12-31
200 GBP2023-12-31
200 GBP2022-12-31
Retained earnings (accumulated losses)
6,309,804 GBP2024-12-31
6,900,768 GBP2023-12-31
6,288,958 GBP2022-12-31
Equity
6,310,004 GBP2024-12-31
6,900,968 GBP2023-12-31
6,289,158 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,259,036 GBP2024-01-01 ~ 2024-12-31
961,810 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,850,000 GBP2024-01-01 ~ 2024-12-31
-350,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,850,000 GBP2024-01-01 ~ 2024-12-31
-350,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
27,352 GBP2024-01-01 ~ 2024-12-31
31,107 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,120,357 GBP2024-01-01 ~ 2024-12-31
1,060,051 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
115,383 GBP2024-01-01 ~ 2024-12-31
105,872 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,676,165 GBP2024-01-01 ~ 2024-12-31
1,594,220 GBP2023-01-01 ~ 2023-12-31
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
292024-01-01 ~ 2024-12-31
292023-01-01 ~ 2023-12-31
Director Remuneration
19,752 GBP2024-01-01 ~ 2024-12-31
19,752 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
6,700 GBP2024-01-01 ~ 2024-12-31
6,350 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
416,758 GBP2024-01-01 ~ 2024-12-31
297,128 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Intangible Assets - Gross Cost
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
472,596 GBP2024-12-31
447,635 GBP2023-12-31
Tools/Equipment for furniture and fittings
142,523 GBP2024-12-31
129,738 GBP2023-12-31
Motor vehicles
168,517 GBP2024-12-31
23,950 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
783,636 GBP2024-12-31
601,323 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
358,909 GBP2024-12-31
343,251 GBP2023-12-31
Tools/Equipment for furniture and fittings
92,860 GBP2024-12-31
84,950 GBP2023-12-31
Motor vehicles
27,234 GBP2024-12-31
23,450 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
479,003 GBP2024-12-31
451,651 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,658 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
7,910 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
3,784 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
27,352 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
113,687 GBP2024-12-31
104,384 GBP2023-12-31
Tools/Equipment for furniture and fittings
49,663 GBP2024-12-31
44,788 GBP2023-12-31
Motor vehicles
141,283 GBP2024-12-31
500 GBP2023-12-31
Other types of inventories not specified separately
2,368,101 GBP2024-12-31
2,156,301 GBP2023-12-31
Trade Debtors/Trade Receivables
8,000 GBP2024-12-31
Other Debtors
3,417,748 GBP2024-12-31
3,874,953 GBP2023-12-31
Prepayments
14,149 GBP2024-12-31
14,452 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,439,897 GBP2024-12-31
Amounts falling due within one year, Current
3,889,405 GBP2023-12-31
Cash and Cash Equivalents
1,006,482 GBP2024-12-31
1,325,336 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
50,000 GBP2024-12-31
Trade Creditors/Trade Payables
75,029 GBP2024-12-31
59,632 GBP2023-12-31
Taxation/Social Security Payable
241,800 GBP2024-12-31
166,634 GBP2023-12-31
Other Creditors
140,996 GBP2024-12-31
94,681 GBP2023-12-31
Corporation Tax Payable
227,994 GBP2024-12-31
126,318 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
33,333 GBP2024-12-31
83,333 GBP2023-12-31
Bank Borrowings
Current
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Non-current
33,333 GBP2024-12-31
83,333 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
200 shares2024-12-31
200 shares2023-12-31
Dividend per share (interim)
9,250.002024-01-01 ~ 2024-12-31
1,750.002023-01-01 ~ 2023-12-31