Cost of Sales
-26,758,215 GBP2024-01-01 ~ 2024-12-31
-18,786,545 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-185,323 GBP2024-01-01 ~ 2024-12-31
-13,668 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,337,493 GBP2024-01-01 ~ 2024-12-31
-5,295,031 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,780 GBP2024-01-01 ~ 2024-12-31
493 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
863,029 GBP2024-01-01 ~ 2024-12-31
123,292 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
619,647 GBP2024-01-01 ~ 2024-12-31
73,901 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
619,647 GBP2024-01-01 ~ 2024-12-31
73,901 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
25,411 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
679,730 GBP2024-12-31
610,330 GBP2023-12-31
Fixed Assets
705,141 GBP2024-12-31
610,330 GBP2023-12-31
Debtors
6,183,774 GBP2024-12-31
7,430,767 GBP2023-12-31
Cash at bank and in hand
122,954 GBP2024-12-31
406,095 GBP2023-12-31
Current Assets
9,213,590 GBP2024-12-31
10,204,086 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,251,083 GBP2023-12-31
Net Current Assets/Liabilities
1,220,849 GBP2024-12-31
953,003 GBP2023-12-31
Total Assets Less Current Liabilities
1,925,990 GBP2024-12-31
1,563,333 GBP2023-12-31
Net Assets/Liabilities
1,574,181 GBP2024-12-31
1,077,138 GBP2023-12-31
Equity
Called up share capital
18,600 GBP2024-12-31
18,600 GBP2023-12-31
18,600 GBP2022-12-31
Capital redemption reserve
1,400 GBP2024-12-31
1,400 GBP2023-12-31
1,400 GBP2022-12-31
Retained earnings (accumulated losses)
1,554,181 GBP2024-12-31
1,057,138 GBP2023-12-31
962,487 GBP2022-12-31
Equity
1,574,181 GBP2024-12-31
1,077,138 GBP2023-12-31
1,003,237 GBP2022-12-31
Revaluation reserve
0 GBP2024-12-31
0 GBP2023-12-31
20,750 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
619,647 GBP2024-01-01 ~ 2024-12-31
73,901 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-122,604 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1402024-01-01 ~ 2024-12-31
1332023-01-01 ~ 2023-12-31
Wages/Salaries
4,966,414 GBP2024-01-01 ~ 2024-12-31
4,378,807 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
236,090 GBP2024-01-01 ~ 2024-12-31
173,627 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,710,727 GBP2024-01-01 ~ 2024-12-31
4,980,519 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
92,702 GBP2024-01-01 ~ 2024-12-31
182,973 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,708 GBP2024-01-01 ~ 2024-12-31
9,945 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
26,690 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,279 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,279 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
25,411 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
962,913 GBP2024-12-31
784,796 GBP2023-12-31
Furniture and fittings
60,929 GBP2024-12-31
58,379 GBP2023-12-31
Computers
152,527 GBP2024-12-31
152,527 GBP2023-12-31
Motor vehicles
478,513 GBP2024-12-31
522,052 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,654,882 GBP2024-12-31
1,517,754 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,950 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-104,693 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-108,643 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
581,704 GBP2024-12-31
526,705 GBP2023-12-31
Furniture and fittings
45,985 GBP2024-12-31
42,395 GBP2023-12-31
Computers
139,896 GBP2024-12-31
133,580 GBP2023-12-31
Motor vehicles
207,567 GBP2024-12-31
204,744 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
975,152 GBP2024-12-31
907,424 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
58,949 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,590 GBP2024-01-01 ~ 2024-12-31
Computers
6,316 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
87,527 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
156,382 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,950 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-84,704 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-88,654 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
381,209 GBP2024-12-31
258,091 GBP2023-12-31
Furniture and fittings
14,944 GBP2024-12-31
15,984 GBP2023-12-31
Computers
12,631 GBP2024-12-31
18,947 GBP2023-12-31
Motor vehicles
270,946 GBP2024-12-31
317,308 GBP2023-12-31
Finished Goods/Goods for Resale
2,603,620 GBP2024-12-31
2,179,499 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,812,378 GBP2024-12-31
5,967,519 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,015,234 GBP2024-12-31
1,070,695 GBP2023-12-31
Other Debtors
Current
49,491 GBP2024-12-31
107,595 GBP2023-12-31
Prepayments/Accrued Income
Current
306,671 GBP2024-12-31
284,958 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,183,774 GBP2024-12-31
Current, Amounts falling due within one year
7,430,767 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
97,144 GBP2024-12-31
107,592 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
91,023 GBP2024-12-31
89,702 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,827,694 GBP2024-12-31
3,604,150 GBP2023-12-31
Amounts owed to group undertakings
Current
178,816 GBP2024-12-31
191,394 GBP2023-12-31
Corporation Tax Payable
Current
223,672 GBP2024-12-31
10,782 GBP2023-12-31
Other Taxation & Social Security Payable
Current
765,707 GBP2024-12-31
568,960 GBP2023-12-31
Other Creditors
Current
3,478,889 GBP2024-12-31
4,266,230 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
329,796 GBP2024-12-31
412,273 GBP2023-12-31
Creditors
Current
7,992,741 GBP2024-12-31
9,251,083 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
125,989 GBP2024-12-31
212,686 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
55,887 GBP2024-12-31
123,284 GBP2023-12-31
Creditors
Non-current
181,876 GBP2024-12-31
335,970 GBP2023-12-31
Bank Borrowings
223,133 GBP2024-12-31
320,278 GBP2023-12-31
Total Borrowings
Current
97,144 GBP2024-12-31
107,592 GBP2023-12-31
Non-current
125,989 GBP2024-12-31
212,686 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
101,726 GBP2024-12-31
102,164 GBP2023-12-31
Minimum gross finance lease payments owing
162,899 GBP2024-12-31
239,059 GBP2023-12-31
Deferred Tax Liabilities
169,933 GBP2024-12-31
150,225 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,860 shares2024-12-31
1,860 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
483,683 GBP2024-12-31
56,293 GBP2023-12-31
Between two and five year
1,413,615 GBP2024-12-31
129,220 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,897,298 GBP2024-12-31
185,513 GBP2023-12-31
Total Borrowings
-223,133 GBP2024-12-31
-320,278 GBP2023-12-31