Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
8,318,451 GBP2024-01-01 ~ 2024-12-31
6,535,964 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,059,093 GBP2024-01-01 ~ 2024-12-31
-3,093,923 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,259,358 GBP2024-01-01 ~ 2024-12-31
3,442,041 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,959,933 GBP2024-01-01 ~ 2024-12-31
-2,888,272 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,362,137 GBP2024-01-01 ~ 2024-12-31
663,769 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-56,438 GBP2024-01-01 ~ 2024-12-31
1,658 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,305,699 GBP2024-01-01 ~ 2024-12-31
665,427 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
894,026 GBP2024-01-01 ~ 2024-12-31
601,590 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
941,108 GBP2024-01-01 ~ 2024-12-31
647,801 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,734,606 GBP2024-12-31
1,361,236 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
1,734,706 GBP2024-12-31
1,361,336 GBP2023-12-31
Total Inventories
1,626,069 GBP2024-12-31
1,392,389 GBP2023-12-31
Debtors
3,075,991 GBP2024-12-31
3,589,856 GBP2023-12-31
Cash at bank and in hand
911,544 GBP2024-12-31
60,747 GBP2023-12-31
Current Assets
5,613,604 GBP2024-12-31
5,042,992 GBP2023-12-31
Creditors
Current
2,091,866 GBP2024-12-31
2,146,799 GBP2023-12-31
Net Current Assets/Liabilities
3,521,738 GBP2024-12-31
2,896,193 GBP2023-12-31
Total Assets Less Current Liabilities
5,256,444 GBP2024-12-31
4,257,529 GBP2023-12-31
Creditors
Non-current
-355,955 GBP2024-12-31
-554,151 GBP2023-12-31
Net Assets/Liabilities
4,614,486 GBP2024-12-31
3,673,378 GBP2023-12-31
Equity
Called up share capital
3,500,000 GBP2024-12-31
3,500,000 GBP2023-12-31
3,500,000 GBP2022-12-31
Retained earnings (accumulated losses)
357,193 GBP2024-12-31
-536,833 GBP2023-12-31
-1,138,423 GBP2022-12-31
Equity
4,614,486 GBP2024-12-31
3,673,378 GBP2023-12-31
3,025,577 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
894,026 GBP2024-01-01 ~ 2024-12-31
601,590 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,384,956 GBP2024-01-01 ~ 2024-12-31
2,255,509 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
245,529 GBP2024-01-01 ~ 2024-12-31
232,914 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
114,557 GBP2024-01-01 ~ 2024-12-31
59,305 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,745,042 GBP2024-01-01 ~ 2024-12-31
2,547,728 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
572024-01-01 ~ 2024-12-31
592023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
235,910 GBP2024-01-01 ~ 2024-12-31
236,503 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
217,507 GBP2024-01-01 ~ 2024-12-31
63,837 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
326,425 GBP2024-01-01 ~ 2024-12-31
166,357 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
137,312 GBP2024-12-31
137,312 GBP2023-12-31
Plant and equipment
5,424,889 GBP2024-12-31
4,860,704 GBP2023-12-31
Furniture and fittings
1,228,900 GBP2024-12-31
1,191,795 GBP2023-12-31
Motor vehicles
15,239 GBP2024-12-31
15,239 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,806,340 GBP2024-12-31
6,205,050 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-7,990 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-7,990 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
80,462 GBP2024-12-31
66,759 GBP2023-12-31
Plant and equipment
3,906,493 GBP2024-12-31
3,746,668 GBP2023-12-31
Furniture and fittings
1,069,540 GBP2024-12-31
1,015,148 GBP2023-12-31
Motor vehicles
15,239 GBP2024-12-31
15,239 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,071,734 GBP2024-12-31
4,843,814 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
13,703 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
167,815 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
54,392 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
235,910 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-7,990 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-7,990 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
56,850 GBP2024-12-31
70,553 GBP2023-12-31
Plant and equipment
1,518,396 GBP2024-12-31
1,114,036 GBP2023-12-31
Furniture and fittings
159,360 GBP2024-12-31
176,647 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
100 GBP2023-12-31
Investments in Group Undertakings
100 GBP2024-12-31
100 GBP2023-12-31
Merchandise
1,626,069 GBP2024-12-31
1,392,389 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,325,239 GBP2024-12-31
1,419,173 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,477,398 GBP2024-12-31
1,875,428 GBP2023-12-31
Other Debtors
Current
62,967 GBP2024-12-31
110,000 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
32,325 GBP2024-12-31
Prepayments/Accrued Income
Current
178,062 GBP2024-12-31
185,255 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,075,991 GBP2024-12-31
Current, Amounts falling due within one year
3,589,856 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
198,190 GBP2024-12-31
187,430 GBP2023-12-31
Trade Creditors/Trade Payables
Current
951,713 GBP2024-12-31
422,010 GBP2023-12-31
Corporation Tax Payable
Current
217,507 GBP2024-12-31
63,837 GBP2023-12-31
Other Taxation & Social Security Payable
Current
106,256 GBP2024-12-31
94,189 GBP2023-12-31
Other Creditors
Current
96,635 GBP2024-12-31
907,996 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
521,565 GBP2024-12-31
385,271 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
355,955 GBP2024-12-31
554,151 GBP2023-12-31
Between one and five year, hire purchase agreements
355,955 GBP2024-12-31
554,151 GBP2023-12-31
hire purchase agreements
554,145 GBP2024-12-31
741,581 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
402,682 GBP2024-12-31
410,594 GBP2023-12-31
Between one and five year
1,604,400 GBP2024-12-31
1,605,982 GBP2023-12-31
More than five year
731,870 GBP2024-12-31
1,132,970 GBP2023-12-31
All periods
2,738,952 GBP2024-12-31
3,149,546 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
296,385 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
258,003 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,500,000 shares2024-12-31