Average Number of Employees
342024-01-01 ~ 2024-12-31
282023-01-01 ~ 2023-12-31
Profit/Loss
767,289 GBP2024-01-01 ~ 2024-12-31
48,697 GBP2023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
19,224 GBP2024-12-31
Turnover/Revenue
33,869,447 GBP2024-01-01 ~ 2024-12-31
37,216,477 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
29,671,433 GBP2024-01-01 ~ 2024-12-31
34,576,938 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,198,014 GBP2024-01-01 ~ 2024-12-31
2,639,539 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,154,882 GBP2024-01-01 ~ 2024-12-31
2,558,479 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,043,132 GBP2024-01-01 ~ 2024-12-31
81,060 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
16,042 GBP2024-01-01 ~ 2024-12-31
7,488 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,027,090 GBP2024-01-01 ~ 2024-12-31
73,572 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
259,801 GBP2024-01-01 ~ 2024-12-31
24,875 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
767,289 GBP2024-01-01 ~ 2024-12-31
48,697 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2024-01-01 ~ 2024-12-31
Equity
Retained earnings (accumulated losses)
1,781,563 GBP2024-12-31
1,414,274 GBP2023-12-31
1,365,577 GBP2022-12-31
Property, Plant & Equipment
157,074 GBP2024-12-31
55,215 GBP2023-12-31
Total Inventories
5,943,178 GBP2024-12-31
5,357,699 GBP2023-12-31
Debtors
2,629,825 GBP2024-12-31
2,326,421 GBP2023-12-31
Cash at bank and in hand
52,517 GBP2024-12-31
97,443 GBP2023-12-31
Current Assets
8,625,520 GBP2024-12-31
7,781,563 GBP2023-12-31
Creditors
Amounts falling due within one year
6,893,027 GBP2024-12-31
6,402,504 GBP2023-12-31
Net Current Assets/Liabilities
1,732,493 GBP2024-12-31
1,379,059 GBP2023-12-31
Total Assets Less Current Liabilities
1,889,567 GBP2024-12-31
1,434,274 GBP2023-12-31
Creditors
Amounts falling due after one year
68,780 GBP2024-12-31
Net Assets/Liabilities
1,801,563 GBP2024-12-31
1,434,274 GBP2023-12-31
Equity
Called up share capital
20,000 GBP2024-12-31
20,000 GBP2023-12-31
Equity
1,801,563 GBP2024-12-31
1,434,274 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
76,328 GBP2024-01-01 ~ 2024-12-31
84,077 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
20.002024-01-01 ~ 2024-12-31
Motor vehicles
25.002024-01-01 ~ 2024-12-31
Average number of employees in administration and support functions
222024-01-01 ~ 2024-12-31
182023-01-01 ~ 2023-12-31
Wages/Salaries
1,999,046 GBP2024-01-01 ~ 2024-12-31
1,384,601 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
497,375 GBP2024-01-01 ~ 2024-12-31
258,625 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,224 GBP2024-01-01 ~ 2024-12-31
-5,470 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
158,539 GBP2024-12-31
158,539 GBP2023-12-31
Motor vehicles
518,386 GBP2024-12-31
364,809 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
676,925 GBP2024-12-31
523,348 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-24,610 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-24,610 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
158,539 GBP2024-12-31
155,102 GBP2023-12-31
Motor vehicles
361,312 GBP2024-12-31
313,031 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
519,851 GBP2024-12-31
468,133 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,437 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
72,891 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
76,328 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-24,610 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,610 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
157,074 GBP2024-12-31
51,778 GBP2023-12-31
Furniture and fittings
3,437 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
104,145 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
42,838 GBP2023-12-31
Finished Goods
5,943,178 GBP2024-12-31
5,357,699 GBP2023-12-31
Trade Debtors/Trade Receivables
2,463,105 GBP2024-12-31
2,140,327 GBP2023-12-31
Prepayments/Accrued Income
85,985 GBP2024-12-31
73,197 GBP2023-12-31
Amounts owed by directors
31,380 GBP2023-12-31
Other Debtors
80,735 GBP2024-12-31
81,517 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
3,214,497 GBP2024-12-31
2,292,219 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,012,474 GBP2024-12-31
1,836,789 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
321,179 GBP2024-12-31
389,096 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
240,577 GBP2024-12-31
88,630 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
279,466 GBP2024-12-31
75,103 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
27,352 GBP2024-12-31
15,169 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
81,211 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
68,780 GBP2024-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
31,228 GBP2024-12-31
16,128 GBP2023-12-31
Between one and five year
78,470 GBP2024-12-31
Minimum gross finance lease payments owing
109,698 GBP2024-12-31
16,128 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
96,132 GBP2024-12-31
15,169 GBP2023-12-31
Deferred Tax Liabilities
19,224 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2024-12-31
20,000 shares2023-12-31