Par Value of Share
Class 2 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
23,716,361 GBP2024-01-01 ~ 2024-12-31
24,493,488 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
17,346,301 GBP2024-01-01 ~ 2024-12-31
19,225,470 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,370,060 GBP2024-01-01 ~ 2024-12-31
5,268,018 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,015,782 GBP2024-01-01 ~ 2024-12-31
2,829,251 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,354,278 GBP2024-01-01 ~ 2024-12-31
2,438,767 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,911 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
92,083 GBP2024-01-01 ~ 2024-12-31
142,405 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,265,106 GBP2024-01-01 ~ 2024-12-31
2,296,362 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
823,518 GBP2024-01-01 ~ 2024-12-31
545,337 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,441,588 GBP2024-01-01 ~ 2024-12-31
1,751,025 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
6,153,431 GBP2024-12-31
3,711,843 GBP2023-12-31
1,960,818 GBP2022-12-31
Intangible Assets
3,797 GBP2024-12-31
3,797 GBP2023-12-31
Property, Plant & Equipment
3,516,786 GBP2024-12-31
3,876,698 GBP2023-12-31
Fixed Assets
3,520,583 GBP2024-12-31
3,880,495 GBP2023-12-31
Total Inventories
3,163,870 GBP2024-12-31
2,677,980 GBP2023-12-31
Debtors
6,860,983 GBP2024-12-31
6,148,272 GBP2023-12-31
Cash at bank and in hand
390,032 GBP2024-12-31
68,044 GBP2023-12-31
Current Assets
10,414,885 GBP2024-12-31
8,894,296 GBP2023-12-31
Creditors
Current
5,653,325 GBP2024-12-31
5,926,822 GBP2023-12-31
Net Current Assets/Liabilities
4,761,560 GBP2024-12-31
2,967,474 GBP2023-12-31
Total Assets Less Current Liabilities
8,282,143 GBP2024-12-31
6,847,969 GBP2023-12-31
Net Assets/Liabilities
6,153,531 GBP2024-12-31
3,711,943 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Equity
6,153,531 GBP2024-12-31
3,711,943 GBP2023-12-31
Bank Overdrafts
-236,624 GBP2024-12-31
-1,102,301 GBP2023-12-31
Wages/Salaries
1,871,931 GBP2024-01-01 ~ 2024-12-31
1,652,171 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
40,715 GBP2024-01-01 ~ 2024-12-31
26,646 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,552 GBP2024-01-01 ~ 2024-12-31
32,703 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,963,198 GBP2024-01-01 ~ 2024-12-31
1,711,520 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
352024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Director Remuneration
2,988 GBP2024-01-01 ~ 2024-12-31
2,988 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
235,914 GBP2024-01-01 ~ 2024-12-31
284,558 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
871,606 GBP2024-01-01 ~ 2024-12-31
452,163 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1,800,000 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
3,797 GBP2023-12-31
Intangible Assets - Gross Cost
1,803,797 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,800,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,800,000 GBP2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
3,797 GBP2024-12-31
3,797 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
2,125,401 GBP2024-12-31
2,284,707 GBP2023-12-31
Plant and equipment
3,805,066 GBP2024-12-31
3,771,000 GBP2023-12-31
Furniture and fittings
90,336 GBP2024-12-31
87,775 GBP2023-12-31
Motor vehicles
984,583 GBP2024-12-31
985,533 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,005,386 GBP2024-12-31
7,129,015 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-48,000 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-5,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-53,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,596,561 GBP2024-12-31
2,451,248 GBP2023-12-31
Furniture and fittings
83,769 GBP2024-12-31
79,833 GBP2023-12-31
Motor vehicles
808,270 GBP2024-12-31
721,236 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,488,600 GBP2024-12-31
3,252,317 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
215,126 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,936 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
144,984 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
364,046 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-5,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
2,125,401 GBP2024-12-31
2,284,707 GBP2023-12-31
Plant and equipment
1,208,505 GBP2024-12-31
1,319,752 GBP2023-12-31
Furniture and fittings
6,567 GBP2024-12-31
7,942 GBP2023-12-31
Motor vehicles
176,313 GBP2024-12-31
264,297 GBP2023-12-31
Merchandise
3,163,870 GBP2024-12-31
2,677,980 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,029,191 GBP2024-12-31
4,274,267 GBP2023-12-31
Other Debtors
Current
415,781 GBP2024-12-31
362,181 GBP2023-12-31
Prepayments
Current
248,574 GBP2024-12-31
399,897 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,693,546 GBP2024-12-31
Amounts falling due within one year, Current
5,036,345 GBP2023-12-31
Other Debtors
Non-current
1,167,437 GBP2024-12-31
1,111,927 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
463,897 GBP2024-12-31
1,402,301 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
74,996 GBP2024-12-31
162,754 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,503,437 GBP2024-12-31
2,642,944 GBP2023-12-31
Corporation Tax Payable
Current
871,699 GBP2024-12-31
452,163 GBP2023-12-31
Other Taxation & Social Security Payable
Current
48,459 GBP2024-12-31
41,700 GBP2023-12-31
Other Creditors
Current
512,849 GBP2024-12-31
148,122 GBP2023-12-31
Accrued Liabilities
Current
341,883 GBP2024-12-31
301,078 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
427,273 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
122,620 GBP2024-12-31
170,117 GBP2023-12-31
Other Creditors
Non-current
862,426 GBP2024-12-31
1,158,033 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
227,273 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
463,897 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
300,000 GBP2023-12-31
Non-current, Between two and five year
127,273 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
74,996 GBP2024-12-31
Between one and five year, hire purchase agreements
170,117 GBP2023-12-31
hire purchase agreements
197,616 GBP2024-12-31
332,871 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
348,822 GBP2024-12-31
396,910 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,441,588 GBP2024-01-01 ~ 2024-12-31