Turnover/Revenue
30,552,370 GBP2024-01-01 ~ 2024-12-31
30,335,040 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-27,442,226 GBP2024-01-01 ~ 2024-12-31
-26,791,411 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,110,144 GBP2024-01-01 ~ 2024-12-31
3,543,629 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,898,441 GBP2024-01-01 ~ 2024-12-31
-1,835,922 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,831 GBP2024-01-01 ~ 2024-12-31
6,730 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
681,523 GBP2024-01-01 ~ 2024-12-31
1,119,891 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
457,062 GBP2024-01-01 ~ 2024-12-31
754,137 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
341,250 GBP2024-12-31
498,750 GBP2023-12-31
Property, Plant & Equipment
4,096,576 GBP2024-12-31
3,907,379 GBP2023-12-31
Fixed Assets
5,646,298 GBP2024-12-31
4,406,129 GBP2023-12-31
Total Inventories
9,238,685 GBP2024-12-31
13,027,852 GBP2023-12-31
Debtors
Current
4,344,295 GBP2024-12-31
4,594,896 GBP2023-12-31
Cash at bank and in hand
8,722 GBP2024-12-31
9,850 GBP2023-12-31
Current Assets
13,591,702 GBP2024-12-31
17,632,598 GBP2023-12-31
Net Current Assets/Liabilities
869,964 GBP2024-12-31
3,534,841 GBP2023-12-31
Total Assets Less Current Liabilities
6,516,262 GBP2024-12-31
7,940,970 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-738,781 GBP2024-12-31
-2,278,485 GBP2023-12-31
Net Assets/Liabilities
5,565,741 GBP2024-12-31
5,508,679 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
400,100 GBP2023-12-31
1,150,100 GBP2022-12-31
Capital redemption reserve
2,000,000 GBP2024-12-31
1,600,000 GBP2023-12-31
850,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,565,641 GBP2024-12-31
3,508,579 GBP2023-12-31
3,614,442 GBP2022-12-31
Equity
5,565,741 GBP2024-12-31
5,508,679 GBP2023-12-31
5,614,542 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
457,062 GBP2024-01-01 ~ 2024-12-31
754,137 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-110,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-110,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
186,263 GBP2024-01-01 ~ 2024-12-31
173,679 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,058,417 GBP2024-01-01 ~ 2024-12-31
1,105,762 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
220,939 GBP2024-01-01 ~ 2024-12-31
218,724 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,349,014 GBP2024-01-01 ~ 2024-12-31
1,392,756 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
72024-01-01 ~ 2024-12-31
62023-01-01 ~ 2023-12-31
Average Number of Employees
432024-01-01 ~ 2024-12-31
412023-01-01 ~ 2023-12-31
Director Remuneration
124,000 GBP2024-01-01 ~ 2024-12-31
125,140 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
20,500 GBP2024-01-01 ~ 2024-12-31
14,430 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
57,934 GBP2024-01-01 ~ 2024-12-31
37,071 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
170,381 GBP2024-01-01 ~ 2024-12-31
263,404 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,575,000 GBP2024-12-31
1,575,000 GBP2023-12-31
Intangible Assets - Gross Cost
1,575,000 GBP2024-12-31
1,575,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,233,750 GBP2024-12-31
1,076,250 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,233,750 GBP2024-12-31
1,076,250 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
157,500 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
157,500 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
341,250 GBP2024-12-31
498,750 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,352,542 GBP2024-12-31
3,352,279 GBP2023-12-31
Other
875,482 GBP2024-12-31
854,870 GBP2023-12-31
Tools/Equipment for furniture and fittings
168,930 GBP2024-12-31
159,961 GBP2023-12-31
Motor vehicles
1,076,002 GBP2024-12-31
759,630 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,472,956 GBP2024-12-31
5,126,740 GBP2023-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-1,599 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-66,755 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-68,354 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
481,668 GBP2024-12-31
420,894 GBP2023-12-31
Other
395,663 GBP2024-12-31
355,408 GBP2023-12-31
Tools/Equipment for furniture and fittings
79,374 GBP2024-12-31
68,829 GBP2023-12-31
Motor vehicles
419,675 GBP2024-12-31
374,230 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,376,380 GBP2024-12-31
1,219,361 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
60,774 GBP2024-01-01 ~ 2024-12-31
Other
40,255 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
11,240 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
73,994 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
186,263 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-695 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-28,549 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-29,244 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
2,870,874 GBP2024-12-31
2,931,385 GBP2023-12-31
Other
479,819 GBP2024-12-31
499,462 GBP2023-12-31
Tools/Equipment for furniture and fittings
89,556 GBP2024-12-31
91,132 GBP2023-12-31
Motor vehicles
656,327 GBP2024-12-31
385,400 GBP2023-12-31
Finished Goods/Goods for Resale
9,238,685 GBP2024-12-31
13,027,852 GBP2023-12-31
Trade Debtors/Trade Receivables
3,557,189 GBP2024-12-31
3,487,434 GBP2023-12-31
Other Debtors
82,245 GBP2024-12-31
1,057,837 GBP2023-12-31
Prepayments
704,861 GBP2024-12-31
49,625 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,344,295 GBP2024-12-31
4,594,896 GBP2023-12-31
Cash and Cash Equivalents
8,722 GBP2024-12-31
9,850 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
3,619,428 GBP2024-12-31
1,413,102 GBP2023-12-31
Non-current, Amounts falling due after one year
738,781 GBP2024-12-31
2,278,485 GBP2023-12-31
Bank Borrowings
Current
2,692,519 GBP2024-12-31
805,632 GBP2023-12-31
Bank Overdrafts
Current
736,597 GBP2024-12-31
581,886 GBP2023-12-31
Total Borrowings
Current
3,619,428 GBP2024-12-31
1,413,102 GBP2023-12-31
Bank Borrowings
Non-current
1,930,750 GBP2023-12-31
Other Remaining Borrowings
Non-current
315,000 GBP2024-12-31
315,000 GBP2023-12-31
Total Borrowings
Non-current
738,781 GBP2024-12-31
2,278,485 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
190,312 GBP2024-12-31
25,584 GBP2023-12-31
Minimum gross finance lease payments owing
614,093 GBP2024-12-31
58,319 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
211,740 GBP2024-12-31
153,806 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2024-12-31
75 shares2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
25 shares2024-12-31
25 shares2023-12-31
Number of Shares Issued (Fully Paid)
100 shares2024-12-31
400,100 shares2023-12-31
Nominal value of allotted share capital
100 GBP2024-01-01 ~ 2024-12-31
400,100 GBP2023-01-01 ~ 2023-12-31