Cost of Sales
-35,433,172 GBP2024-01-01 ~ 2024-12-31
-33,382,227 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,348,787 GBP2024-01-01 ~ 2024-12-31
-4,214,812 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
790 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-22,501 GBP2024-01-01 ~ 2024-12-31
-25,609 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,114,595 GBP2024-01-01 ~ 2024-12-31
451,473 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
829,155 GBP2024-01-01 ~ 2024-12-31
332,341 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
829,155 GBP2024-01-01 ~ 2024-12-31
332,341 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
85,250 GBP2024-12-31
119,844 GBP2023-12-31
Property, Plant & Equipment
1,013,480 GBP2024-12-31
708,982 GBP2023-12-31
Fixed Assets
1,098,730 GBP2024-12-31
828,826 GBP2023-12-31
Debtors
392,009 GBP2024-12-31
433,982 GBP2023-12-31
Cash at bank and in hand
99,634 GBP2024-12-31
95,016 GBP2023-12-31
Current Assets
6,451,122 GBP2024-12-31
5,429,253 GBP2023-12-31
Net Current Assets/Liabilities
1,058,425 GBP2024-12-31
646,667 GBP2023-12-31
Total Assets Less Current Liabilities
2,157,155 GBP2024-12-31
1,475,493 GBP2023-12-31
Net Assets/Liabilities
2,036,768 GBP2024-12-31
1,357,613 GBP2023-12-31
Equity
Called up share capital
625,000 GBP2024-12-31
625,000 GBP2023-12-31
625,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,411,768 GBP2024-12-31
732,613 GBP2023-12-31
800,272 GBP2022-12-31
Equity
2,036,768 GBP2024-12-31
1,357,613 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
829,155 GBP2024-01-01 ~ 2024-12-31
332,341 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-150,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
18,900 GBP2024-01-01 ~ 2024-12-31
18,435 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
962024-01-01 ~ 2024-12-31
922023-01-01 ~ 2023-12-31
Wages/Salaries
2,682,203 GBP2024-01-01 ~ 2024-12-31
2,466,140 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
82,247 GBP2024-01-01 ~ 2024-12-31
75,561 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,071,707 GBP2024-01-01 ~ 2024-12-31
2,808,716 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,507 GBP2024-01-01 ~ 2024-12-31
-8,587 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
798,686 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
713,436 GBP2024-12-31
678,842 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
34,594 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,057,858 GBP2024-12-31
1,012,806 GBP2023-12-31
Furniture and fittings
506,311 GBP2024-12-31
461,352 GBP2023-12-31
Computers
109,047 GBP2024-12-31
100,903 GBP2023-12-31
Motor vehicles
60,583 GBP2024-12-31
60,583 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,643,807 GBP2024-12-31
2,151,049 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,776 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-709 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-5,485 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
910,008 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
810,186 GBP2024-12-31
739,405 GBP2023-12-31
Furniture and fittings
311,381 GBP2024-12-31
266,053 GBP2023-12-31
Computers
94,533 GBP2024-12-31
85,323 GBP2023-12-31
Motor vehicles
23,983 GBP2024-12-31
19,033 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,630,327 GBP2024-12-31
1,442,067 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
72,761 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
45,328 GBP2024-01-01 ~ 2024-12-31
Computers
9,918 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
4,950 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
190,948 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,980 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-708 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,688 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
390,244 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
519,764 GBP2024-12-31
Plant and equipment
247,672 GBP2024-12-31
273,401 GBP2023-12-31
Furniture and fittings
194,930 GBP2024-12-31
195,299 GBP2023-12-31
Computers
14,514 GBP2024-12-31
15,580 GBP2023-12-31
Motor vehicles
36,600 GBP2024-12-31
41,550 GBP2023-12-31
Finished Goods/Goods for Resale
5,959,479 GBP2024-12-31
4,900,255 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
177,767 GBP2024-12-31
240,548 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
49,930 GBP2024-12-31
41,768 GBP2023-12-31
Other Debtors
Current
8,615 GBP2024-12-31
13,759 GBP2023-12-31
Prepayments/Accrued Income
Current
155,697 GBP2024-12-31
137,907 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
392,009 GBP2024-12-31
433,982 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,063,000 GBP2024-12-31
625,494 GBP2023-12-31
Amounts owed to group undertakings
Current
50,000 GBP2024-12-31
65,402 GBP2023-12-31
Corporation Tax Payable
Current
169,145 GBP2024-12-31
38,153 GBP2023-12-31
Other Taxation & Social Security Payable
Current
330,059 GBP2024-12-31
326,090 GBP2023-12-31
Other Creditors
Current
2,759,942 GBP2024-12-31
2,593,079 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,020,551 GBP2024-12-31
1,134,368 GBP2023-12-31
Creditors
Current
5,392,697 GBP2024-12-31
4,782,586 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
625,000 shares2024-12-31
625,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
480,093 GBP2024-12-31
311,491 GBP2023-12-31
Between two and five year
2,694,609 GBP2024-12-31
240,915 GBP2023-12-31
More than five year
4,062,839 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,237,541 GBP2024-12-31
552,406 GBP2023-12-31