Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
17,991,477 GBP2024-01-01 ~ 2024-12-31
17,760,223 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,609,475 GBP2024-01-01 ~ 2024-12-31
-11,038,835 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,382,002 GBP2024-01-01 ~ 2024-12-31
6,721,388 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,008,379 GBP2024-01-01 ~ 2024-12-31
-7,286,093 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
373,623 GBP2024-01-01 ~ 2024-12-31
-564,705 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
177,622 GBP2024-01-01 ~ 2024-12-31
-803,548 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
54,818 GBP2024-01-01 ~ 2024-12-31
-650,327 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
54,818 GBP2024-01-01 ~ 2024-12-31
-650,327 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,676,647 GBP2024-12-31
3,057,907 GBP2023-12-31
Fixed Assets
2,676,647 GBP2024-12-31
3,057,907 GBP2023-12-31
Total Inventories
764,422 GBP2024-12-31
1,410,763 GBP2023-12-31
Debtors
7,527,016 GBP2024-12-31
8,989,823 GBP2023-12-31
Cash at bank and in hand
435 GBP2024-12-31
438 GBP2023-12-31
Current Assets
8,291,873 GBP2024-12-31
10,401,024 GBP2023-12-31
Net Current Assets/Liabilities
374,883 GBP2024-12-31
508,851 GBP2023-12-31
Total Assets Less Current Liabilities
3,051,530 GBP2024-12-31
3,566,758 GBP2023-12-31
Net Assets/Liabilities
2,079,012 GBP2024-12-31
2,024,194 GBP2023-12-31
Equity
Called up share capital
200,000 GBP2024-12-31
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,879,012 GBP2024-12-31
1,824,194 GBP2023-12-31
2,474,521 GBP2022-12-31
Equity
2,079,012 GBP2024-12-31
2,024,194 GBP2023-12-31
2,674,521 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
54,818 GBP2024-01-01 ~ 2024-12-31
-650,327 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
7,095,719 GBP2024-01-01 ~ 2024-12-31
6,407,104 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
702,174 GBP2024-01-01 ~ 2024-12-31
619,216 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,615 GBP2024-01-01 ~ 2024-12-31
124,392 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,902,508 GBP2024-01-01 ~ 2024-12-31
7,150,712 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2212024-01-01 ~ 2024-12-31
2092023-01-01 ~ 2023-12-31
Director Remuneration
613,814 GBP2024-01-01 ~ 2024-12-31
663,822 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
459,426 GBP2024-01-01 ~ 2024-12-31
574,527 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,350 GBP2024-01-01 ~ 2024-12-31
16,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
4,589 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
44,406 GBP2024-01-01 ~ 2024-12-31
-152,674 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
269,235 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
269,235 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,719,568 GBP2024-12-31
7,493,101 GBP2023-12-31
Furniture and fittings
488,064 GBP2024-12-31
430,319 GBP2023-12-31
Land and buildings, Short leasehold
61,373 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,328,835 GBP2024-12-31
4,753,093 GBP2023-12-31
Furniture and fittings
308,936 GBP2024-12-31
285,470 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
1,310 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
575,742 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
23,466 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
55,806 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
5,567 GBP2024-12-31
Plant and equipment
2,390,733 GBP2024-12-31
2,740,008 GBP2023-12-31
Furniture and fittings
179,128 GBP2024-12-31
144,849 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
175,130 GBP2024-12-31
175,130 GBP2023-12-31
Computers
679,900 GBP2024-12-31
661,320 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,124,035 GBP2024-12-31
8,821,243 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
141,837 GBP2024-12-31
125,863 GBP2023-12-31
Computers
611,974 GBP2024-12-31
544,414 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,447,388 GBP2024-12-31
5,763,336 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
15,974 GBP2024-01-01 ~ 2024-12-31
Computers
67,560 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
684,052 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
33,293 GBP2024-12-31
49,267 GBP2023-12-31
Computers
67,926 GBP2024-12-31
116,906 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,756,828 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
79,887 GBP2024-12-31
79,887 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
2,000,142 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
415,330 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
46,594 GBP2024-12-31
30,620 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
208,652 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
15,974 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
224,626 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
635,480 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
1,364,662 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
33,293 GBP2024-12-31
Under hire purchased contracts or finance leases
1,397,955 GBP2024-12-31
1,390,765 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
1,341,498 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
49,267 GBP2023-12-31
Merchandise
764,422 GBP2024-12-31
1,410,763 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,915,246 GBP2024-12-31
2,515,238 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,621,224 GBP2024-12-31
5,632,312 GBP2023-12-31
Other Debtors
Current
134,436 GBP2024-12-31
44,692 GBP2023-12-31
Prepayments/Accrued Income
Current
855,579 GBP2024-12-31
797,581 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
7,527,016 GBP2024-12-31
Current, Amounts falling due within one year
8,989,823 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
2,331,703 GBP2024-12-31
1,982,443 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
414,663 GBP2024-12-31
423,110 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,085,950 GBP2024-12-31
3,296,197 GBP2023-12-31
Other Taxation & Social Security Payable
Current
187,891 GBP2024-12-31
210,078 GBP2023-12-31
Other Creditors
Current
250,793 GBP2024-12-31
570,542 GBP2023-12-31
Accrued Liabilities
Current
2,104,435 GBP2024-12-31
2,062,147 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
49,007 GBP2024-12-31
184,974 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
484,351 GBP2024-12-31
916,492 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,548,026 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
1,982,443 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
49,007 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
484,351 GBP2024-12-31
hire purchase agreements
899,014 GBP2024-12-31
1,339,602 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,177,000 GBP2024-12-31
1,177,000 GBP2023-12-31
Between one and five year
4,649,000 GBP2024-12-31
4,708,000 GBP2023-12-31
More than five year
4,000,000 GBP2024-12-31
5,118,000 GBP2023-12-31
All periods
9,826,000 GBP2024-12-31
11,003,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
313,902 GBP2024-12-31
191,098 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
54,818 GBP2024-01-01 ~ 2024-12-31