Average Number of Employees
1722024-01-01 ~ 2024-12-31
1712023-01-01 ~ 2023-12-31
Turnover/Revenue
61,933,565 GBP2024-01-01 ~ 2024-12-31
57,429,897 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-51,886,417 GBP2024-01-01 ~ 2024-12-31
-47,981,258 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,047,148 GBP2024-01-01 ~ 2024-12-31
9,448,639 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,370,621 GBP2024-01-01 ~ 2024-12-31
-6,109,290 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,676,527 GBP2024-01-01 ~ 2024-12-31
3,339,349 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,893,993 GBP2024-01-01 ~ 2024-12-31
2,756,412 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
10,054,507 GBP2024-12-31
7,634,387 GBP2023-12-31
5,523,936 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,420,120 GBP2024-01-01 ~ 2024-12-31
2,110,451 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,366,501 GBP2024-12-31
4,130,705 GBP2023-12-31
Fixed Assets
4,366,501 GBP2024-12-31
4,130,705 GBP2023-12-31
Total Inventories
4,653,892 GBP2024-12-31
4,646,449 GBP2023-12-31
Debtors
Current
3,386,978 GBP2024-12-31
3,628,257 GBP2023-12-31
Cash at bank and in hand
11,530,333 GBP2024-12-31
9,231,272 GBP2023-12-31
Current Assets
19,571,203 GBP2024-12-31
17,505,978 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,414,398 GBP2024-12-31
-8,754,722 GBP2023-12-31
Net Current Assets/Liabilities
11,156,805 GBP2024-12-31
8,751,256 GBP2023-12-31
Total Assets Less Current Liabilities
15,523,306 GBP2024-12-31
12,881,961 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,001,613 GBP2024-12-31
-1,833,562 GBP2023-12-31
Net Assets/Liabilities
12,554,507 GBP2024-12-31
10,134,387 GBP2023-12-31
Equity
Called up share capital
2,500,000 GBP2024-12-31
2,500,000 GBP2023-12-31
Equity
12,554,507 GBP2024-12-31
10,134,387 GBP2023-12-31
Audit Fees/Expenses
33,000 GBP2024-01-01 ~ 2024-12-31
23,675 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,456,237 GBP2024-01-01 ~ 2024-12-31
6,395,769 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
762,312 GBP2024-01-01 ~ 2024-12-31
724,392 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,507,952 GBP2024-01-01 ~ 2024-12-31
7,353,471 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
113,466 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
53,174 GBP2024-01-01 ~ 2024-12-31
211,495 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
723,498 GBP2024-01-01 ~ 2024-12-31
648,323 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,308,804 GBP2024-12-31
2,125,139 GBP2023-12-31
Motor vehicles
3,714,993 GBP2024-12-31
3,519,273 GBP2023-12-31
Furniture and fittings
1,093,422 GBP2024-12-31
995,381 GBP2023-12-31
Computers
171,026 GBP2024-12-31
331,244 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,587,895 GBP2024-12-31
8,266,537 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-20,128 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-2,419,382 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-10,582 GBP2024-01-01 ~ 2024-12-31
Computers
-160,218 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,610,310 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,324,711 GBP2023-12-31
Motor vehicles
827,318 GBP2023-12-31
Furniture and fittings
458,464 GBP2023-12-31
Computers
288,395 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,135,832 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
162,718 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
98,273 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
20,062 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
925,493 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,778 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-670,966 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-3,969 GBP2024-01-01 ~ 2024-12-31
Computers
-160,218 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-839,931 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,482,651 GBP2024-12-31
Motor vehicles
739,729 GBP2024-12-31
Furniture and fittings
552,768 GBP2024-12-31
Computers
148,239 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,221,394 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
826,153 GBP2024-12-31
800,428 GBP2023-12-31
Motor vehicles
2,975,264 GBP2024-12-31
2,691,955 GBP2023-12-31
Furniture and fittings
540,654 GBP2024-12-31
536,917 GBP2023-12-31
Computers
22,787 GBP2024-12-31
42,849 GBP2023-12-31
Finished Goods/Goods for Resale
4,653,892 GBP2024-12-31
4,646,449 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,579,843 GBP2024-12-31
3,171,023 GBP2023-12-31
Other Debtors
Current
179,783 GBP2024-12-31
70,389 GBP2023-12-31
Prepayments/Accrued Income
Current
627,352 GBP2024-12-31
386,845 GBP2023-12-31
Bank Overdrafts
-1,669,656 GBP2024-12-31
-1,718,824 GBP2023-12-31
Cash and Cash Equivalents
9,860,677 GBP2024-12-31
7,512,448 GBP2023-12-31
Bank Overdrafts
Current
1,669,656 GBP2024-12-31
1,718,824 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,413,547 GBP2024-12-31
2,204,354 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,773,758 GBP2024-12-31
2,897,699 GBP2023-12-31
Amounts owed to group undertakings
Current
35,721 GBP2024-12-31
35,721 GBP2023-12-31
Corporation Tax Payable
Current
420,699 GBP2024-12-31
434,466 GBP2023-12-31
Taxation/Social Security Payable
Current
503,238 GBP2024-12-31
693,939 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
501,793 GBP2024-12-31
660,719 GBP2023-12-31
Creditors
Current
8,414,398 GBP2024-12-31
8,754,722 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,001,613 GBP2024-12-31
1,833,562 GBP2023-12-31
Creditors
Non-current
2,001,613 GBP2024-12-31
1,833,562 GBP2023-12-31
Minimum gross finance lease payments owing
4,415,160 GBP2024-12-31
4,037,916 GBP2023-12-31
Net Deferred Tax Liability/Asset
-967,186 GBP2024-12-31
-914,012 GBP2023-12-31
-702,517 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-53,174 GBP2024-01-01 ~ 2024-12-31
-211,495 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-967,186 GBP2024-12-31
-914,012 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,500,000 shares2024-12-31
2,500,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
392,333 GBP2024-12-31
678,500 GBP2023-12-31
Between one and five year
630,250 GBP2024-12-31
993,917 GBP2023-12-31
More than five year
39,250 GBP2024-12-31
138,720 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,061,833 GBP2024-12-31
1,811,137 GBP2023-12-31