Turnover/Revenue
37,030,216 GBP2024-01-01 ~ 2024-12-31
35,504,690 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
29,171,576 GBP2024-01-01 ~ 2024-12-31
27,909,989 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,858,640 GBP2024-01-01 ~ 2024-12-31
7,594,701 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
6,565,187 GBP2024-01-01 ~ 2024-12-31
6,122,856 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,293,453 GBP2024-01-01 ~ 2024-12-31
1,471,845 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
149,696 GBP2024-01-01 ~ 2024-12-31
179,529 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,143,757 GBP2024-01-01 ~ 2024-12-31
1,292,316 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
288,346 GBP2024-01-01 ~ 2024-12-31
382,434 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
855,411 GBP2024-01-01 ~ 2024-12-31
909,882 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
855,411 GBP2024-01-01 ~ 2024-12-31
909,882 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,877,366 GBP2024-12-31
5,808,900 GBP2023-12-31
Fixed Assets
5,877,366 GBP2024-12-31
5,808,900 GBP2023-12-31
Total Inventories
4,883,256 GBP2024-12-31
4,818,507 GBP2023-12-31
Debtors
5,518,882 GBP2024-12-31
5,879,790 GBP2023-12-31
Cash at bank and in hand
105,860 GBP2024-12-31
121,111 GBP2023-12-31
Current Assets
10,507,998 GBP2024-12-31
10,819,408 GBP2023-12-31
Creditors
Current
9,613,208 GBP2024-12-31
9,987,762 GBP2023-12-31
Net Current Assets/Liabilities
894,790 GBP2024-12-31
831,646 GBP2023-12-31
Total Assets Less Current Liabilities
6,772,156 GBP2024-12-31
6,640,546 GBP2023-12-31
Net Assets/Liabilities
6,397,584 GBP2024-12-31
6,042,173 GBP2023-12-31
Equity
Called up share capital
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Revaluation reserve
3,256,044 GBP2024-12-31
3,256,044 GBP2023-12-31
3,256,044 GBP2022-12-31
Retained earnings (accumulated losses)
2,141,540 GBP2024-12-31
1,786,129 GBP2023-12-31
1,376,247 GBP2022-12-31
Equity
6,397,584 GBP2024-12-31
6,042,173 GBP2023-12-31
5,632,291 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2024-01-01 ~ 2024-12-31
-500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-500,000 GBP2024-01-01 ~ 2024-12-31
-500,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
855,411 GBP2024-01-01 ~ 2024-12-31
909,882 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,508,585 GBP2024-01-01 ~ 2024-12-31
3,275,686 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
296,046 GBP2024-01-01 ~ 2024-12-31
281,406 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
80,734 GBP2024-01-01 ~ 2024-12-31
75,373 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,885,365 GBP2024-01-01 ~ 2024-12-31
3,632,465 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
982024-01-01 ~ 2024-12-31
1042023-01-01 ~ 2023-12-31
Director Remuneration
117,776 GBP2024-01-01 ~ 2024-12-31
124,830 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
178,405 GBP2024-01-01 ~ 2024-12-31
177,250 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
20,500 GBP2024-01-01 ~ 2024-12-31
15,550 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
270,198 GBP2024-01-01 ~ 2024-12-31
327,837 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
285,939 GBP2024-01-01 ~ 2024-12-31
303,966 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,500,000 GBP2024-12-31
4,500,000 GBP2023-12-31
Improvements to leasehold property
144,656 GBP2024-12-31
134,413 GBP2023-12-31
Plant and equipment
1,247,365 GBP2024-12-31
1,149,457 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-63,512 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
135,778 GBP2024-12-31
127,928 GBP2023-12-31
Plant and equipment
776,035 GBP2024-12-31
749,371 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
7,850 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
90,176 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-63,512 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
4,500,000 GBP2024-12-31
4,500,000 GBP2023-12-31
Improvements to leasehold property
8,878 GBP2024-12-31
6,485 GBP2023-12-31
Plant and equipment
471,330 GBP2024-12-31
400,086 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
168,684 GBP2024-12-31
161,489 GBP2023-12-31
Motor vehicles
1,589,491 GBP2024-12-31
1,249,724 GBP2023-12-31
Computers
227,389 GBP2024-12-31
225,342 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,877,585 GBP2024-12-31
7,420,425 GBP2023-12-31
Property, Plant & Equipment - Disposals
Computers
-2,886 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-66,398 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
159,969 GBP2024-12-31
154,651 GBP2023-12-31
Motor vehicles
746,634 GBP2024-12-31
413,179 GBP2023-12-31
Computers
181,803 GBP2024-12-31
166,396 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,000,219 GBP2024-12-31
1,611,525 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
5,318 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
333,455 GBP2024-01-01 ~ 2024-12-31
Computers
16,609 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
453,408 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-1,202 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-64,714 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
8,715 GBP2024-12-31
6,838 GBP2023-12-31
Motor vehicles
842,857 GBP2024-12-31
836,545 GBP2023-12-31
Computers
45,586 GBP2024-12-31
58,946 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
76,087 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
275,003 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
523,592 GBP2024-12-31
722,508 GBP2023-12-31
Merchandise
4,883,256 GBP2024-12-31
4,818,507 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,731,542 GBP2024-12-31
4,894,280 GBP2023-12-31
Other Debtors
Current
311,430 GBP2024-12-31
338,676 GBP2023-12-31
Prepayments
Current
475,910 GBP2024-12-31
646,834 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,518,882 GBP2024-12-31
5,879,790 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
8,551 GBP2024-12-31
94,543 GBP2023-12-31
Other Remaining Borrowings
Current
2,531,685 GBP2024-12-31
956,919 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
286,073 GBP2024-12-31
347,642 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,703,095 GBP2024-12-31
6,796,827 GBP2023-12-31
Amounts owed to group undertakings
Current
700,489 GBP2024-12-31
438,035 GBP2023-12-31
Corporation Tax Payable
Current
270,198 GBP2024-12-31
327,837 GBP2023-12-31
Other Taxation & Social Security Payable
Current
77,550 GBP2024-12-31
70,657 GBP2023-12-31
Other Creditors
Current
254,496 GBP2024-12-31
331,104 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
167,011 GBP2024-12-31
192,290 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
12,941 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
49,374 GBP2024-12-31
278,382 GBP2023-12-31
Between one and five year, hire purchase agreements
278,382 GBP2023-12-31
hire purchase agreements
335,447 GBP2024-12-31
626,024 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
649,359 GBP2024-12-31
80,385 GBP2023-12-31
Between one and five year
1,081,191 GBP2024-12-31
25,658 GBP2023-12-31
All periods
1,730,550 GBP2024-12-31
106,043 GBP2023-12-31
Total Borrowings
Secured
2,875,683 GBP2024-12-31
1,690,427 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
325,198 GBP2024-12-31
307,050 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
855,411 GBP2024-01-01 ~ 2024-12-31