Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
24,533,767 GBP2024-01-01 ~ 2024-12-31
21,833,741 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
18,914,045 GBP2024-01-01 ~ 2024-12-31
17,034,035 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,619,722 GBP2024-01-01 ~ 2024-12-31
4,799,706 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,158,424 GBP2024-01-01 ~ 2024-12-31
3,381,152 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,461,298 GBP2024-01-01 ~ 2024-12-31
1,418,554 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,896 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
146,832 GBP2024-01-01 ~ 2024-12-31
145,500 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,319,362 GBP2024-01-01 ~ 2024-12-31
1,273,054 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
215,916 GBP2024-01-01 ~ 2024-12-31
473,573 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,103,446 GBP2024-01-01 ~ 2024-12-31
799,481 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,103,446 GBP2024-01-01 ~ 2024-12-31
614,725 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
9,000 GBP2024-12-31
Property, Plant & Equipment
6,946,022 GBP2024-12-31
6,232,322 GBP2023-12-31
Fixed Assets
6,955,022 GBP2024-12-31
6,232,322 GBP2023-12-31
Total Inventories
1,906,560 GBP2024-12-31
1,757,927 GBP2023-12-31
Debtors
3,548,623 GBP2024-12-31
2,633,235 GBP2023-12-31
Cash at bank and in hand
665,834 GBP2024-12-31
405,594 GBP2023-12-31
Current Assets
6,121,017 GBP2024-12-31
4,796,756 GBP2023-12-31
Creditors
Current
4,405,182 GBP2024-12-31
3,691,757 GBP2023-12-31
Net Current Assets/Liabilities
1,715,835 GBP2024-12-31
1,104,999 GBP2023-12-31
Total Assets Less Current Liabilities
8,670,857 GBP2024-12-31
7,337,321 GBP2023-12-31
Creditors
Non-current
-1,867,136 GBP2024-12-31
-1,775,530 GBP2023-12-31
Net Assets/Liabilities
5,425,860 GBP2024-12-31
4,372,414 GBP2023-12-31
Equity
Called up share capital
164,316 GBP2024-12-31
164,316 GBP2023-12-31
164,316 GBP2022-12-31
Revaluation reserve
1,043,439 GBP2024-12-31
1,043,439 GBP2023-12-31
1,228,195 GBP2022-12-31
Retained earnings (accumulated losses)
4,218,105 GBP2024-12-31
3,164,659 GBP2023-12-31
2,465,678 GBP2022-12-31
Equity
5,425,860 GBP2024-12-31
4,372,414 GBP2023-12-31
3,858,189 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-50,000 GBP2024-01-01 ~ 2024-12-31
-100,500 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-50,000 GBP2024-01-01 ~ 2024-12-31
-100,500 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,103,446 GBP2024-01-01 ~ 2024-12-31
799,481 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-866,192 GBP2024-12-31
Wages/Salaries
3,458,541 GBP2024-01-01 ~ 2024-12-31
2,978,135 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
351,686 GBP2024-01-01 ~ 2024-12-31
300,520 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
119,065 GBP2024-01-01 ~ 2024-12-31
101,766 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,929,292 GBP2024-01-01 ~ 2024-12-31
3,380,421 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
952024-01-01 ~ 2024-12-31
822023-01-01 ~ 2023-12-31
Director Remuneration
184,150 GBP2024-01-01 ~ 2024-12-31
124,852 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
330,870 GBP2024-01-01 ~ 2024-12-31
233,854 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
6,000 GBP2024-01-01 ~ 2024-12-31
6,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
149,521 GBP2024-01-01 ~ 2024-12-31
156,672 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
72,910 GBP2024-12-31
62,910 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
63,910 GBP2024-12-31
62,910 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
9,000 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,720,000 GBP2024-12-31
2,720,000 GBP2023-12-31
Plant and equipment
5,870,035 GBP2024-12-31
4,751,327 GBP2023-12-31
Improvements to leasehold property
10,504 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,826,805 GBP2024-12-31
1,377,550 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
20,000 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
767 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
449,255 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
20,000 GBP2024-12-31
Improvements to leasehold property
767 GBP2024-12-31
Property, Plant & Equipment
Land and buildings
2,700,000 GBP2024-12-31
2,720,000 GBP2023-12-31
Improvements to leasehold property
9,737 GBP2024-12-31
Plant and equipment
4,043,230 GBP2024-12-31
3,373,777 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
34,393 GBP2024-12-31
23,118 GBP2023-12-31
Motor vehicles
255,389 GBP2024-12-31
159,164 GBP2023-12-31
Computers
16,170 GBP2024-12-31
12,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,906,491 GBP2024-12-31
7,665,609 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
14,091 GBP2024-12-31
10,454 GBP2023-12-31
Motor vehicles
88,381 GBP2024-12-31
37,684 GBP2023-12-31
Computers
10,425 GBP2024-12-31
7,599 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,960,469 GBP2024-12-31
1,433,287 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,637 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
50,697 GBP2024-01-01 ~ 2024-12-31
Computers
2,826 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
527,182 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
20,302 GBP2024-12-31
12,664 GBP2023-12-31
Motor vehicles
167,008 GBP2024-12-31
121,480 GBP2023-12-31
Computers
5,745 GBP2024-12-31
4,401 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,293,515 GBP2024-12-31
1,731,104 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
526,703 GBP2024-12-31
330,391 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
196,312 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,766,812 GBP2024-12-31
1,400,713 GBP2023-12-31
Merchandise
1,906,560 GBP2024-12-31
1,757,927 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,421,638 GBP2024-12-31
2,522,621 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
126,985 GBP2024-12-31
Prepayments
Current
105,214 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,548,623 GBP2024-12-31
Current, Amounts falling due within one year
2,633,235 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
916,575 GBP2024-12-31
43,359 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
366,351 GBP2024-12-31
263,987 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,604,904 GBP2024-12-31
2,846,488 GBP2023-12-31
Corporation Tax Payable
Current
149,521 GBP2024-12-31
156,672 GBP2023-12-31
Other Taxation & Social Security Payable
Current
80,359 GBP2024-12-31
94,083 GBP2023-12-31
Accrued Liabilities
Current
34,182 GBP2024-12-31
10,500 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
43,359 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
43,359 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
53,383 GBP2024-12-31
45,383 GBP2023-12-31
Between two and five year, Non-current
170,148 GBP2024-12-31
145,148 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
1,266,883 GBP2024-12-31
1,021,196 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
143,141 GBP2024-12-31
153,172 GBP2023-12-31
Between one and five year
105,061 GBP2024-12-31
248,202 GBP2023-12-31
All periods
248,202 GBP2024-12-31
401,374 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,377,861 GBP2024-12-31
1,189,377 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
164,316 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,103,446 GBP2024-01-01 ~ 2024-12-31