Average Number of Employees
232024-01-01 ~ 2024-12-31
282023-01-01 ~ 2023-12-31
Turnover/Revenue
8,838,683 GBP2024-01-01 ~ 2024-12-31
10,789,192 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,200,299 GBP2024-01-01 ~ 2024-12-31
-10,046,128 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
638,384 GBP2024-01-01 ~ 2024-12-31
743,064 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-759,838 GBP2024-01-01 ~ 2024-12-31
-1,027,759 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
85,085 GBP2024-01-01 ~ 2024-12-31
-102,849 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,111 GBP2024-01-01 ~ 2024-12-31
965 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
81,780 GBP2024-01-01 ~ 2024-12-31
-106,361 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
29,049 GBP2024-01-01 ~ 2024-12-31
-84,365 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
150,002 GBP2024-12-31
193,215 GBP2023-12-31
Fixed Assets
150,002 GBP2024-12-31
193,215 GBP2023-12-31
Total Inventories
6,583,546 GBP2024-12-31
7,146,039 GBP2023-12-31
Debtors
Current
332,901 GBP2024-12-31
579,574 GBP2023-12-31
Cash at bank and in hand
648,080 GBP2024-12-31
271,319 GBP2023-12-31
Current Assets
7,564,527 GBP2024-12-31
7,996,932 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,916,640 GBP2024-12-31
-6,445,640 GBP2023-12-31
Net Current Assets/Liabilities
1,647,887 GBP2024-12-31
1,551,292 GBP2023-12-31
Total Assets Less Current Liabilities
1,797,889 GBP2024-12-31
1,744,507 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-12,538 GBP2023-12-31
Net Assets/Liabilities
1,761,018 GBP2024-12-31
1,731,969 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
1,760,918 GBP2024-12-31
1,731,869 GBP2023-12-31
1,816,234 GBP2023-01-01
Equity
1,761,018 GBP2024-12-31
1,731,969 GBP2023-12-31
1,816,334 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
29,049 GBP2024-01-01 ~ 2024-12-31
-84,365 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
29,049 GBP2024-01-01 ~ 2024-12-31
-84,365 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
29,049 GBP2024-01-01 ~ 2024-12-31
-84,365 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Office equipment
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,000 GBP2024-01-01 ~ 2024-12-31
16,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
981,329 GBP2024-01-01 ~ 2024-12-31
1,120,985 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
104,515 GBP2024-01-01 ~ 2024-12-31
125,761 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,103,396 GBP2024-01-01 ~ 2024-12-31
1,269,563 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
141,124 GBP2024-01-01 ~ 2024-12-31
218,094 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,010 GBP2024-01-01 ~ 2024-12-31
-21,996 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
20,445 GBP2024-01-01 ~ 2024-12-31
-39,857 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
161,316 GBP2024-12-31
173,553 GBP2023-12-31
Office equipment
33,196 GBP2024-12-31
38,526 GBP2023-12-31
Motor vehicles
58,289 GBP2024-12-31
58,289 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
274,144 GBP2024-12-31
291,711 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-15,907 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-21,237 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
46,373 GBP2023-12-31
Office equipment
13,593 GBP2023-12-31
Motor vehicles
31,700 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
98,495 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
25,068 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
4,977 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
45,019 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-15,907 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-19,372 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
55,534 GBP2024-12-31
Office equipment
15,105 GBP2024-12-31
Motor vehicles
43,772 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
124,142 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
105,782 GBP2024-12-31
127,179 GBP2023-12-31
Office equipment
18,091 GBP2024-12-31
24,933 GBP2023-12-31
Motor vehicles
14,517 GBP2024-12-31
26,589 GBP2023-12-31
Value of work in progress
6,583,546 GBP2024-12-31
7,146,039 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
8,830 GBP2024-12-31
12,199 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
185,353 GBP2024-12-31
352,152 GBP2023-12-31
Other Debtors
Current
108,650 GBP2024-12-31
165,318 GBP2023-12-31
Prepayments/Accrued Income
Current
30,068 GBP2024-12-31
32,044 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
17,861 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
8,851 GBP2023-12-31
Trade Creditors/Trade Payables
Current
639,256 GBP2024-12-31
615,764 GBP2023-12-31
Amounts owed to group undertakings
Current
3,949,683 GBP2024-12-31
4,344,569 GBP2023-12-31
Taxation/Social Security Payable
Current
37,765 GBP2024-12-31
62,580 GBP2023-12-31
Other Creditors
Current
1,129,864 GBP2024-12-31
1,256,398 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
55,051 GBP2024-12-31
128,657 GBP2023-12-31
Corporation Tax Payable
Current
105,021 GBP2024-12-31
28,821 GBP2023-12-31
Creditors
Current
5,916,640 GBP2024-12-31
6,445,640 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
12,538 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-54,732 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
36,871 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 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
40,410 GBP2024-12-31
54,817 GBP2023-12-31
Between one and five year
147,617 GBP2024-12-31
125,540 GBP2023-12-31
More than five year
138,600 GBP2024-12-31
160,200 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
326,627 GBP2024-12-31
340,557 GBP2023-12-31