(expand)Operating Profit/Loss
531,041 GBP2024-01-01 ~ 2024-12-31
836,311 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
198 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
196,758 GBP2024-01-01 ~ 2024-12-31
581,514 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
195,474 GBP2024-01-01 ~ 2024-12-31
436,972 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
5,133 GBP2024-12-31
68,268 GBP2023-12-31
Property, Plant & Equipment
298,880 GBP2024-12-31
184,606 GBP2023-12-31
Fixed Assets
304,013 GBP2024-12-31
252,874 GBP2023-12-31
Total Inventories
8,079,567 GBP2024-12-31
5,979,457 GBP2023-12-31
Debtors
Current
558,110 GBP2024-12-31
2,329,273 GBP2023-12-31
Cash at bank and in hand
907,012 GBP2024-12-31
460,301 GBP2023-12-31
Current Assets
9,544,689 GBP2024-12-31
8,769,031 GBP2023-12-31
Net Current Assets/Liabilities
281,194 GBP2024-12-31
2,628,491 GBP2023-12-31
Total Assets Less Current Liabilities
585,207 GBP2024-12-31
2,881,365 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-601,884 GBP2023-12-31
Net Assets/Liabilities
73,954 GBP2024-12-31
2,250,856 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
73,854 GBP2024-12-31
2,250,756 GBP2023-12-31
1,813,784 GBP2023-01-01
Equity
73,954 GBP2024-12-31
2,250,856 GBP2023-12-31
1,813,884 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
195,474 GBP2024-01-01 ~ 2024-12-31
436,972 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,372,376 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-2,372,376 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-01-01 ~ 2024-12-31
Motor vehicles
152024-01-01 ~ 2024-12-31
Furniture and fittings
102024-01-01 ~ 2024-12-31
Office equipment
102024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,975 GBP2024-01-01 ~ 2024-12-31
10,225 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
652,515 GBP2024-01-01 ~ 2024-12-31
316,410 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
68,159 GBP2024-01-01 ~ 2024-12-31
36,820 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
734,245 GBP2024-01-01 ~ 2024-12-31
356,806 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
140,000 GBP2024-01-01 ~ 2024-12-31
109,861 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,338 GBP2024-01-01 ~ 2024-12-31
-435 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
49,190 GBP2024-01-01 ~ 2024-12-31
145,379 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,372,376 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
19,805 GBP2024-12-31
19,310 GBP2023-12-31
Intangible Assets - Gross Cost
122,873 GBP2024-12-31
122,378 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
14,672 GBP2024-12-31
8,204 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
117,740 GBP2024-12-31
54,110 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
63,630 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
5,133 GBP2024-12-31
11,106 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
14,618 GBP2024-12-31
14,618 GBP2023-12-31
Plant and equipment
14,655 GBP2024-12-31
13,552 GBP2023-12-31
Motor vehicles
334,626 GBP2024-12-31
266,910 GBP2023-12-31
Furniture and fittings
9,389 GBP2024-12-31
2,609 GBP2023-12-31
Office equipment
8,337 GBP2024-12-31
3,337 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
381,625 GBP2024-12-31
301,026 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-169,901 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-169,901 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,700 GBP2024-12-31
3,464 GBP2023-12-31
Motor vehicles
71,185 GBP2024-12-31
109,032 GBP2023-12-31
Furniture and fittings
2,464 GBP2024-12-31
1,900 GBP2023-12-31
Office equipment
1,496 GBP2024-12-31
586 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
82,745 GBP2024-12-31
116,420 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,236 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
40,473 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
564 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
44,645 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-78,320 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-78,320 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Buildings
11,718 GBP2024-12-31
13,180 GBP2023-12-31
Plant and equipment
9,955 GBP2024-12-31
10,088 GBP2023-12-31
Motor vehicles
263,441 GBP2024-12-31
157,878 GBP2023-12-31
Furniture and fittings
6,925 GBP2024-12-31
709 GBP2023-12-31
Office equipment
6,841 GBP2024-12-31
2,751 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
263,441 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
157,878 GBP2023-12-31
Under hire purchased contracts or finance leases
263,441 GBP2024-12-31
157,878 GBP2023-12-31
Finished Goods/Goods for Resale
8,079,567 GBP2024-12-31
5,979,457 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
78,866 GBP2024-12-31
30,296 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
359,995 GBP2024-12-31
2,222,376 GBP2023-12-31
Other Debtors
Current
20,339 GBP2024-12-31
20,976 GBP2023-12-31
Prepayments/Accrued Income
Current
98,910 GBP2024-12-31
55,625 GBP2023-12-31
Cash and Cash Equivalents
907,012 GBP2024-12-31
460,301 GBP2023-12-31
Bank Borrowings
Current
6,218,457 GBP2024-12-31
3,485,978 GBP2023-12-31
Trade Creditors/Trade Payables
Current
924,359 GBP2024-12-31
630,164 GBP2023-12-31
Corporation Tax Payable
Current
12,622 GBP2024-12-31
144,328 GBP2023-12-31
Taxation/Social Security Payable
Current
944,218 GBP2024-12-31
333,034 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
69,535 GBP2024-12-31
54,834 GBP2023-12-31
Other Creditors
Current
1,070,039 GBP2024-12-31
1,468,607 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
24,265 GBP2024-12-31
23,595 GBP2023-12-31
Creditors
Current
9,263,495 GBP2024-12-31
6,140,540 GBP2023-12-31
Bank Borrowings
Non-current
377,125 GBP2024-12-31
520,481 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
116,841 GBP2024-12-31
81,403 GBP2023-12-31
Creditors
Non-current
493,966 GBP2024-12-31
601,884 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
222,258 GBP2024-12-31
Non-current, Between two and five year
379,401 GBP2023-12-31
Total Borrowings
6,595,582 GBP2024-12-31
4,006,459 GBP2023-12-31
Minimum gross finance lease payments owing
186,376 GBP2024-12-31
136,237 GBP2023-12-31
Net Deferred Tax Liability/Asset
-17,287 GBP2024-12-31
-28,625 GBP2023-12-31
-29,060 GBP2023-01-01
Deferred Tax Liabilities
Accelerated tax depreciation
-17,287 GBP2024-12-31
-28,625 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2024-12-31
4,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,900 shares2024-12-31
2,900 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,450 shares2024-12-31
1,450 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,450 shares2024-12-31
1,450 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,544 GBP2024-12-31
27,366 GBP2023-12-31
Between one and five year
8,778 GBP2024-12-31
7,500 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
14,322 GBP2024-12-31
34,866 GBP2023-12-31