Cost of Sales
-9,138,625 GBP2024-01-01 ~ 2024-12-31
-9,670,405 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,848,474 GBP2024-01-01 ~ 2024-12-31
-2,550,279 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,298,392 GBP2024-01-01 ~ 2024-12-31
1,701,803 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,008,010 GBP2024-01-01 ~ 2024-12-31
1,249,737 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,008,010 GBP2024-01-01 ~ 2024-12-31
1,249,737 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
50,000 GBP2023-12-31
Other than goodwill
19,729 GBP2024-12-31
27,679 GBP2023-12-31
Intangible Assets
19,729 GBP2024-12-31
77,679 GBP2023-12-31
Property, Plant & Equipment
1,053,526 GBP2024-12-31
689,616 GBP2023-12-31
Fixed Assets
1,073,255 GBP2024-12-31
767,295 GBP2023-12-31
Debtors
1,958,072 GBP2024-12-31
2,648,332 GBP2023-12-31
Cash at bank and in hand
512,560 GBP2024-12-31
816,359 GBP2023-12-31
Current Assets
7,359,356 GBP2024-12-31
7,295,327 GBP2023-12-31
Net Current Assets/Liabilities
3,899,476 GBP2024-12-31
3,994,848 GBP2023-12-31
Total Assets Less Current Liabilities
4,972,731 GBP2024-12-31
4,762,143 GBP2023-12-31
Net Assets/Liabilities
4,655,153 GBP2024-12-31
4,593,078 GBP2023-12-31
Equity
Called up share capital
400,010 GBP2024-12-31
400,010 GBP2023-12-31
400,010 GBP2022-12-31
Retained earnings (accumulated losses)
4,255,143 GBP2024-12-31
4,193,068 GBP2023-12-31
3,843,331 GBP2022-12-31
Equity
4,655,153 GBP2024-12-31
4,593,078 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,008,010 GBP2024-01-01 ~ 2024-12-31
1,249,737 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-900,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-945,935 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
14,000 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
452024-01-01 ~ 2024-12-31
462023-01-01 ~ 2023-12-31
Wages/Salaries
2,026,968 GBP2024-01-01 ~ 2024-12-31
1,832,285 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
1,082 GBP2024-01-01 ~ 2024-12-31
10,133 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,028,050 GBP2024-01-01 ~ 2024-12-31
1,842,418 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
101,878 GBP2024-01-01 ~ 2024-12-31
86,966 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,000,000 GBP2023-12-31
Computer software
39,750 GBP2023-12-31
Intangible Assets - Gross Cost
1,039,750 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,000,000 GBP2024-12-31
950,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,020,021 GBP2024-12-31
962,071 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
50,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
57,950 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
242,698 GBP2023-12-31
Plant and equipment
402,621 GBP2024-12-31
380,405 GBP2023-12-31
Motor vehicles
724,733 GBP2024-12-31
299,305 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,384,879 GBP2024-12-31
922,408 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,329 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-79,229 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-82,558 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
242,698 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
22,916 GBP2023-12-31
Plant and equipment
166,005 GBP2024-12-31
117,992 GBP2023-12-31
Motor vehicles
122,683 GBP2024-12-31
91,884 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
331,353 GBP2024-12-31
232,792 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
12,135 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
54,206 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
79,100 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
150,190 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,328 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-48,301 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-51,629 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
207,647 GBP2024-12-31
219,782 GBP2023-12-31
Plant and equipment
236,616 GBP2024-12-31
262,413 GBP2023-12-31
Motor vehicles
602,050 GBP2024-12-31
207,421 GBP2023-12-31
Finished Goods/Goods for Resale
4,888,724 GBP2024-12-31
3,830,636 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,020,433 GBP2024-12-31
1,092,429 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
779,549 GBP2024-12-31
1,428,829 GBP2023-12-31
Other Debtors
Current
28,641 GBP2024-12-31
98,567 GBP2023-12-31
Prepayments/Accrued Income
Current
129,449 GBP2024-12-31
28,507 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
105,830 GBP2024-12-31
29,045 GBP2023-12-31
Other Remaining Borrowings
Current
1,126,869 GBP2024-12-31
1,126,869 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,245,110 GBP2024-12-31
1,474,369 GBP2023-12-31
Corporation Tax Payable
Current
59,834 GBP2024-12-31
108,221 GBP2023-12-31
Other Taxation & Social Security Payable
Current
242,466 GBP2024-12-31
236,657 GBP2023-12-31
Other Creditors
Current
579,488 GBP2024-12-31
273,660 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
100,283 GBP2024-12-31
51,658 GBP2023-12-31
Creditors
Current
3,459,880 GBP2024-12-31
3,300,479 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
185,655 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
1,126,869 GBP2024-12-31
1,126,869 GBP2023-12-31
Current
1,126,869 GBP2024-12-31
1,126,869 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
105,830 GBP2024-12-31
29,045 GBP2023-12-31
Minimum gross finance lease payments owing
291,485 GBP2024-12-31
29,045 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,010 shares2024-12-31
400,010 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
480,000 GBP2024-12-31
21,655 GBP2023-12-31