(expand)Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
11,412,006 GBP2024-01-01 ~ 2024-12-31
10,677,622 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,415,874 GBP2024-01-01 ~ 2024-12-31
7,133,730 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,996,132 GBP2024-01-01 ~ 2024-12-31
3,543,892 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,389,356 GBP2024-01-01 ~ 2024-12-31
2,973,376 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
624,694 GBP2024-01-01 ~ 2024-12-31
582,516 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
97,149 GBP2024-01-01 ~ 2024-12-31
147,747 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
527,545 GBP2024-01-01 ~ 2024-12-31
434,769 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
243,160 GBP2024-01-01 ~ 2024-12-31
178,029 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
284,385 GBP2024-01-01 ~ 2024-12-31
256,740 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
675,932 GBP2023-12-31
471,192 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-53,000 GBP2024-01-01 ~ 2024-12-31
-52,000 GBP2023-01-01 ~ 2023-12-31
Equity
907,317 GBP2024-12-31
1,035,584 GBP2023-12-31
Intangible Assets
51,691 GBP2024-12-31
88,831 GBP2023-12-31
Property, Plant & Equipment
1,763,500 GBP2024-12-31
1,771,884 GBP2023-12-31
Fixed Assets
1,815,191 GBP2024-12-31
1,860,715 GBP2023-12-31
Total Inventories
441,694 GBP2024-12-31
389,090 GBP2023-12-31
Debtors
1,705,228 GBP2024-12-31
1,330,341 GBP2023-12-31
Cash at bank and in hand
336,103 GBP2024-12-31
367,580 GBP2023-12-31
Current Assets
2,483,025 GBP2024-12-31
2,087,011 GBP2023-12-31
Creditors
Current
2,528,711 GBP2024-12-31
2,419,632 GBP2023-12-31
Net Current Assets/Liabilities
-45,686 GBP2024-12-31
-332,621 GBP2023-12-31
Total Assets Less Current Liabilities
1,769,505 GBP2024-12-31
1,528,094 GBP2023-12-31
Net Assets/Liabilities
1,266,969 GBP2024-12-31
1,035,584 GBP2023-12-31
Equity
Called up share capital
200 GBP2023-12-31
Revaluation reserve
359,452 GBP2023-12-31
Wages/Salaries
1,917,282 GBP2024-01-01 ~ 2024-12-31
1,558,157 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
163,688 GBP2024-01-01 ~ 2024-12-31
144,037 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,635 GBP2024-01-01 ~ 2024-12-31
28,640 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,112,605 GBP2024-01-01 ~ 2024-12-31
1,730,834 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
572024-01-01 ~ 2024-12-31
562023-01-01 ~ 2023-12-31
Director Remuneration
15,000 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
309,472 GBP2024-01-01 ~ 2024-12-31
257,527 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,500 GBP2024-01-01 ~ 2024-12-31
9,750 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
121,672 GBP2024-01-01 ~ 2024-12-31
77,815 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
99,544 GBP2023-12-31
Development expenditure
184,281 GBP2023-12-31
Intangible Assets - Gross Cost
283,825 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
47,853 GBP2024-12-31
37,515 GBP2023-12-31
Development expenditure
184,281 GBP2024-12-31
157,479 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
232,134 GBP2024-12-31
194,994 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
10,338 GBP2024-01-01 ~ 2024-12-31
Development expenditure
26,802 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
37,140 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
51,691 GBP2024-12-31
62,029 GBP2023-12-31
Development expenditure
26,802 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
844,345 GBP2024-12-31
844,345 GBP2023-12-31
Plant and equipment
1,041,123 GBP2024-12-31
1,061,593 GBP2023-12-31
Furniture and fittings
184,911 GBP2024-12-31
103,522 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-121,535 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
140,443 GBP2024-12-31
101,338 GBP2023-12-31
Plant and equipment
568,479 GBP2024-12-31
503,358 GBP2023-12-31
Furniture and fittings
73,324 GBP2024-12-31
52,907 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
39,105 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
133,712 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
20,417 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-68,591 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
703,902 GBP2024-12-31
743,007 GBP2023-12-31
Plant and equipment
472,644 GBP2024-12-31
558,235 GBP2023-12-31
Furniture and fittings
111,587 GBP2024-12-31
50,615 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
766,265 GBP2024-12-31
681,232 GBP2023-12-31
Computers
68,644 GBP2024-12-31
56,449 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,905,288 GBP2024-12-31
2,747,141 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-162,774 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-284,309 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
333,160 GBP2024-12-31
301,499 GBP2023-12-31
Computers
26,382 GBP2024-12-31
16,155 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,141,788 GBP2024-12-31
975,257 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
106,011 GBP2024-01-01 ~ 2024-12-31
Computers
10,227 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
309,472 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-74,350 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-142,941 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
433,105 GBP2024-12-31
379,733 GBP2023-12-31
Computers
42,262 GBP2024-12-31
40,294 GBP2023-12-31
Merchandise
441,694 GBP2024-12-31
389,090 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,163,951 GBP2024-12-31
1,059,230 GBP2023-12-31
Other Debtors
Current
300 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
12,042 GBP2024-12-31
15,486 GBP2023-12-31
Prepayments
Current
33,467 GBP2024-12-31
97,868 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,705,228 GBP2024-12-31
Current, Amounts falling due within one year
1,330,341 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
97,897 GBP2024-12-31
115,981 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
161,798 GBP2024-12-31
130,817 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,084,493 GBP2024-12-31
934,639 GBP2023-12-31
Corporation Tax Payable
Current
131,668 GBP2024-12-31
95,654 GBP2023-12-31
Other Taxation & Social Security Payable
Current
48,300 GBP2024-12-31
104,528 GBP2023-12-31
Accrued Liabilities
Current
185,476 GBP2024-12-31
166,565 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
29,166 GBP2024-12-31
130,783 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
251,668 GBP2024-12-31
261,513 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
115,981 GBP2023-12-31
Non-current, Between one and two years
101,617 GBP2023-12-31
Between two and five year, Non-current
29,166 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
261,513 GBP2023-12-31
hire purchase agreements
413,466 GBP2024-12-31
392,330 GBP2023-12-31
Bank Borrowings
Secured
127,063 GBP2024-12-31
246,764 GBP2023-12-31
Total Borrowings
Secured
1,359,608 GBP2024-12-31
1,504,408 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
221,702 GBP2024-12-31
100,214 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Class 2 ordinary share
100 shares2024-12-31