(expand)Tax/Tax Credit on Profit or Loss on Ordinary Activities
9,422 GBP2024-01-01 ~ 2024-12-31
-1,030,711 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
511,542 GBP2024-01-01 ~ 2024-12-31
1,954,902 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
511,542 GBP2024-01-01 ~ 2024-12-31
1,954,902 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
774,827 GBP2024-12-31
911,405 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
774,927 GBP2024-12-31
911,505 GBP2023-12-31
Total Inventories
1,097,500 GBP2024-12-31
725,000 GBP2023-12-31
Debtors
13,552,059 GBP2024-12-31
14,761,553 GBP2023-12-31
Current Assets
14,649,559 GBP2024-12-31
15,486,553 GBP2023-12-31
Creditors
Current
9,516,976 GBP2024-12-31
6,914,170 GBP2023-12-31
Net Current Assets/Liabilities
5,132,583 GBP2024-12-31
8,572,383 GBP2023-12-31
Total Assets Less Current Liabilities
5,907,510 GBP2024-12-31
9,483,888 GBP2023-12-31
Net Assets/Liabilities
5,845,010 GBP2024-12-31
9,333,468 GBP2023-12-31
Equity
Called up share capital
300 GBP2024-12-31
300 GBP2023-12-31
300 GBP2022-12-31
Retained earnings (accumulated losses)
5,844,710 GBP2024-12-31
9,333,168 GBP2023-12-31
7,378,266 GBP2022-12-31
Equity
5,845,010 GBP2024-12-31
9,333,468 GBP2023-12-31
7,378,566 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
511,542 GBP2024-01-01 ~ 2024-12-31
1,954,902 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,000,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-4,000,000 GBP2024-01-01 ~ 2024-12-31
Bank Overdrafts
-3,404,982 GBP2024-12-31
-3,571,187 GBP2023-12-31
-4,282,135 GBP2022-12-31
Wages/Salaries
2,997,005 GBP2024-01-01 ~ 2024-12-31
2,500,128 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
297,751 GBP2024-01-01 ~ 2024-12-31
202,895 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
89,082 GBP2024-01-01 ~ 2024-12-31
73,938 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,383,838 GBP2024-01-01 ~ 2024-12-31
2,776,961 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
542024-01-01 ~ 2024-12-31
602023-01-01 ~ 2023-12-31
Director Remuneration
500,000 GBP2024-01-01 ~ 2024-12-31
306,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
201,637 GBP2024-01-01 ~ 2024-12-31
220,335 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,700 GBP2024-01-01 ~ 2024-12-31
15,400 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
152,167 GBP2024-01-01 ~ 2024-12-31
-1,023,288 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
130,241 GBP2024-01-01 ~ 2024-12-31
217,379 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
36,483 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
487,319 GBP2024-12-31
463,997 GBP2023-12-31
Furniture and fittings
50,657 GBP2024-12-31
51,999 GBP2023-12-31
Motor vehicles
1,292,805 GBP2024-12-31
1,442,276 GBP2023-12-31
Computers
95,198 GBP2024-12-31
85,008 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,925,979 GBP2024-12-31
2,043,280 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-41,168 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-1,342 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-367,172 GBP2024-01-01 ~ 2024-12-31
Computers
-569 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-410,251 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
280,223 GBP2024-12-31
255,489 GBP2023-12-31
Furniture and fittings
34,652 GBP2024-12-31
32,839 GBP2023-12-31
Motor vehicles
755,590 GBP2024-12-31
774,457 GBP2023-12-31
Computers
80,687 GBP2024-12-31
69,090 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,151,152 GBP2024-12-31
1,131,875 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
36,546 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,824 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
179,317 GBP2024-01-01 ~ 2024-12-31
Computers
12,024 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
230,711 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-11,812 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-1,011 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-198,184 GBP2024-01-01 ~ 2024-12-31
Computers
-427 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-211,434 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
207,096 GBP2024-12-31
208,508 GBP2023-12-31
Furniture and fittings
16,005 GBP2024-12-31
19,160 GBP2023-12-31
Motor vehicles
537,215 GBP2024-12-31
667,819 GBP2023-12-31
Computers
14,511 GBP2024-12-31
15,918 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
57,000 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
56,502 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
35,502 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
3,225 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
25,849 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
29,074 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
32,664 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
23,838 GBP2024-12-31
142,894 GBP2023-12-31
Under hire purchased contracts or finance leases
23,838 GBP2024-12-31
164,392 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
21,498 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
1,087,500 GBP2024-12-31
715,000 GBP2023-12-31
Value of work in progress
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
12,770,935 GBP2024-12-31
11,954,216 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,039 GBP2024-12-31
811,341 GBP2023-12-31
Other Debtors
Current
451,742 GBP2024-12-31
1,569,070 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
276,614 GBP2024-12-31
362,804 GBP2023-12-31
Prepayments
Current
27,328 GBP2024-12-31
40,815 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
13,552,059 GBP2024-12-31
Current, Amounts falling due within one year
14,761,553 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
4,154,982 GBP2024-12-31
3,571,187 GBP2023-12-31
Other Remaining Borrowings
Current
600,000 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
7,063 GBP2024-12-31
49,199 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,340,666 GBP2024-12-31
2,499,348 GBP2023-12-31
Amounts owed to group undertakings
Current
355,418 GBP2024-12-31
100 GBP2023-12-31
Other Taxation & Social Security Payable
Current
141,222 GBP2024-12-31
141,224 GBP2023-12-31
Other Creditors
Current
832,902 GBP2024-12-31
571,689 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
84,723 GBP2024-12-31
81,423 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
62,500 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
7,675 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
3,571,187 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
7,675 GBP2023-12-31
hire purchase agreements
7,063 GBP2024-12-31
56,874 GBP2023-12-31
Bank Overdrafts
Secured
3,404,982 GBP2024-12-31
3,571,187 GBP2023-12-31
Bank Borrowings
Secured
812,500 GBP2024-12-31
Total Borrowings
Secured
4,224,545 GBP2024-12-31
3,628,061 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
142,745 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
290 shares2024-12-31
Class 2 ordinary share
10 shares2024-12-31