Average Number of Employees
192024-01-01 ~ 2024-12-31
182023-01-01 ~ 2023-12-31
Intangible Assets
43,701 GBP2024-12-31
55,101 GBP2023-12-31
Property, Plant & Equipment
320,731 GBP2024-12-31
366,162 GBP2023-12-31
Fixed Assets - Investments
90 GBP2024-12-31
90 GBP2023-12-31
Fixed Assets
364,522 GBP2024-12-31
421,353 GBP2023-12-31
Total Inventories
1,171,310 GBP2024-12-31
1,341,034 GBP2023-12-31
Debtors
Current
378,270 GBP2024-12-31
286,153 GBP2023-12-31
Cash at bank and in hand
743,101 GBP2024-12-31
455,951 GBP2023-12-31
Current Assets
2,292,681 GBP2024-12-31
2,083,138 GBP2023-12-31
Net Current Assets/Liabilities
236,036 GBP2024-12-31
2,950 GBP2023-12-31
Total Assets Less Current Liabilities
600,558 GBP2024-12-31
424,303 GBP2023-12-31
Net Assets/Liabilities
520,330 GBP2024-12-31
334,510 GBP2023-12-31
Equity
Called up share capital
219 GBP2024-12-31
219 GBP2023-12-31
Capital redemption reserve
12 GBP2024-12-31
12 GBP2023-12-31
Retained earnings (accumulated losses)
520,099 GBP2024-12-31
334,279 GBP2023-12-31
Equity
520,330 GBP2024-12-31
334,510 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Office equipment
332024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
82,000 GBP2024-12-31
82,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
38,299 GBP2024-12-31
26,899 GBP2023-12-31
Intangible Assets
Goodwill
43,701 GBP2024-12-31
55,101 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
44,000 GBP2024-12-31
44,000 GBP2023-12-31
Motor vehicles
325,597 GBP2024-12-31
324,486 GBP2023-12-31
Furniture and fittings
60,103 GBP2024-12-31
59,584 GBP2023-12-31
Office equipment
42,699 GBP2024-12-31
40,392 GBP2023-12-31
Other
23,265 GBP2024-12-31
23,265 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
495,664 GBP2024-12-31
491,727 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-103,448 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-103,448 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,750 GBP2023-12-31
Motor vehicles
59,030 GBP2023-12-31
Furniture and fittings
9,987 GBP2023-12-31
Office equipment
31,191 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
125,566 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
63,957 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
92,010 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-42,643 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-42,643 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
13,063 GBP2024-12-31
Motor vehicles
80,344 GBP2024-12-31
Furniture and fittings
22,504 GBP2024-12-31
Office equipment
36,201 GBP2024-12-31
Other
22,821 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
174,933 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
30,937 GBP2024-12-31
41,250 GBP2023-12-31
Motor vehicles
245,253 GBP2024-12-31
265,457 GBP2023-12-31
Furniture and fittings
37,599 GBP2024-12-31
49,597 GBP2023-12-31
Office equipment
6,498 GBP2024-12-31
9,201 GBP2023-12-31
Other
444 GBP2024-12-31
657 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
278,463 GBP2024-12-31
168,823 GBP2023-12-31
Other Debtors
Current
28,579 GBP2024-12-31
28,851 GBP2023-12-31
Prepayments/Accrued Income
Current
71,228 GBP2024-12-31
88,479 GBP2023-12-31
Bank Overdrafts
-5,298 GBP2024-12-31
-12,212 GBP2023-12-31
Cash and Cash Equivalents
737,803 GBP2024-12-31
443,739 GBP2023-12-31
Bank Overdrafts
Current
5,298 GBP2024-12-31
12,212 GBP2023-12-31
Trade Creditors/Trade Payables
Current
176,849 GBP2024-12-31
195,668 GBP2023-12-31
Amounts owed to group undertakings
Current
1,600,630 GBP2024-12-31
1,600,090 GBP2023-12-31
Corporation Tax Payable
Current
178,065 GBP2024-12-31
130,583 GBP2023-12-31
Taxation/Social Security Payable
Current
77,465 GBP2024-12-31
105,441 GBP2023-12-31
Other Creditors
Current
182 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
18,338 GBP2024-12-31
36,012 GBP2023-12-31
Creditors
Current
2,056,645 GBP2024-12-31
2,080,188 GBP2023-12-31
Net Deferred Tax Liability/Asset
80,228 GBP2024-12-31
89,793 GBP2023-12-31
45,556 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-9,565 GBP2024-01-01 ~ 2024-12-31
44,237 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
80,228 GBP2024-12-31
89,793 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
15,347 shares2024-12-31
15,347 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
6,577 shares2024-12-31
6,577 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
95,000 GBP2024-12-31
95,000 GBP2023-12-31
Between one and five year
380,000 GBP2024-12-31
380,000 GBP2023-12-31
More than five year
281,812 GBP2024-12-31
376,812 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
756,812 GBP2024-12-31
851,812 GBP2023-12-31