Average Number of Employees
62024-01-01 ~ 2024-12-31
62023-01-01 ~ 2023-12-31
Turnover/Revenue
16,556,364 GBP2024-01-01 ~ 2024-12-31
12,387,934 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,831,167 GBP2024-01-01 ~ 2024-12-31
-11,076,632 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,725,197 GBP2024-01-01 ~ 2024-12-31
1,311,302 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,427,771 GBP2024-01-01 ~ 2024-12-31
-1,024,091 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
297,426 GBP2024-01-01 ~ 2024-12-31
287,211 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
50,929 GBP2024-01-01 ~ 2024-12-31
75,333 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
170,646 GBP2024-01-01 ~ 2024-12-31
254,008 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
123,709 GBP2024-01-01 ~ 2024-12-31
192,768 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
123,709 GBP2024-01-01 ~ 2024-12-31
192,768 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
194,554 GBP2024-12-31
224,994 GBP2023-12-31
Fixed Assets - Investments
2,652,419 GBP2024-12-31
1,797,353 GBP2023-12-31
Fixed Assets
2,846,973 GBP2024-12-31
2,022,347 GBP2023-12-31
Total Inventories
1,126,773 GBP2024-12-31
828,316 GBP2023-12-31
Debtors
Current
3,612,989 GBP2024-12-31
4,081,848 GBP2023-12-31
Cash at bank and in hand
405,766 GBP2024-12-31
578,525 GBP2023-12-31
Current Assets
5,145,528 GBP2024-12-31
5,488,689 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,597,682 GBP2024-12-31
-4,207,040 GBP2023-12-31
Net Current Assets/Liabilities
547,846 GBP2024-12-31
1,281,649 GBP2023-12-31
Total Assets Less Current Liabilities
3,394,819 GBP2024-12-31
3,303,996 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-16,781 GBP2024-12-31
-42,449 GBP2023-12-31
Net Assets/Liabilities
3,335,535 GBP2024-12-31
3,211,826 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Retained earnings (accumulated losses)
3,334,535 GBP2024-12-31
3,210,826 GBP2023-12-31
3,018,058 GBP2023-01-01
Equity
3,335,535 GBP2024-12-31
3,211,826 GBP2023-12-31
3,019,058 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
123,709 GBP2024-01-01 ~ 2024-12-31
192,768 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
123,709 GBP2024-01-01 ~ 2024-12-31
192,768 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
46,853 GBP2024-01-01 ~ 2024-12-31
36,782 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
405,766 GBP2024-12-31
578,525 GBP2023-12-31
251,341 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Office equipment
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
7,000 GBP2024-01-01 ~ 2024-12-31
7,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
292,797 GBP2024-01-01 ~ 2024-12-31
258,451 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
28,035 GBP2024-01-01 ~ 2024-12-31
37,531 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
323,850 GBP2024-01-01 ~ 2024-12-31
300,005 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
108,000 GBP2024-01-01 ~ 2024-12-31
111,492 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,218 GBP2024-01-01 ~ 2024-12-31
15,951 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
42,662 GBP2024-01-01 ~ 2024-12-31
63,502 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
92,989 GBP2024-12-31
91,218 GBP2023-12-31
Motor vehicles
31,435 GBP2024-12-31
31,435 GBP2023-12-31
Office equipment
264,377 GBP2024-12-31
249,910 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
388,801 GBP2024-12-31
372,563 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-972 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-972 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
79,608 GBP2023-12-31
Motor vehicles
16,211 GBP2023-12-31
Office equipment
51,750 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
147,569 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
3,194 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
39,853 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
46,854 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-176 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-176 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
82,626 GBP2024-12-31
Motor vehicles
20,018 GBP2024-12-31
Office equipment
91,603 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
194,247 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
10,363 GBP2024-12-31
11,610 GBP2023-12-31
Motor vehicles
11,417 GBP2024-12-31
15,224 GBP2023-12-31
Office equipment
172,774 GBP2024-12-31
198,160 GBP2023-12-31
Finished Goods/Goods for Resale
1,126,773 GBP2024-12-31
828,316 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,183,915 GBP2024-12-31
2,044,451 GBP2023-12-31
Other Debtors
Current
576,417 GBP2024-12-31
328,268 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,043,069 GBP2024-12-31
388,968 GBP2023-12-31
Corporation Tax Payable
Current
21,886 GBP2024-12-31
145,263 GBP2023-12-31
Taxation/Social Security Payable
Current
669,424 GBP2024-12-31
403,139 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
12,288 GBP2024-12-31
Other Creditors
Current
2,805,629 GBP2024-12-31
3,159,407 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
45,386 GBP2024-12-31
110,263 GBP2023-12-31
Creditors
Current
4,597,682 GBP2024-12-31
4,207,040 GBP2023-12-31
Bank Borrowings
Non-current
16,781 GBP2024-12-31
27,430 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
15,019 GBP2023-12-31
Creditors
Non-current
16,781 GBP2024-12-31
42,449 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
16,781 GBP2024-12-31
Non-current, Between two and five year
27,430 GBP2023-12-31
Minimum gross finance lease payments owing
15,019 GBP2023-12-31
Net Deferred Tax Liability/Asset
-42,503 GBP2024-12-31
-49,721 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
7,218 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-42,503 GBP2024-12-31
-49,721 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.02024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
42,177 GBP2024-12-31
31,164 GBP2023-12-31
Between one and five year
169,168 GBP2024-12-31
22,711 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
211,345 GBP2024-12-31
53,875 GBP2023-12-31