Cost of Sales
-24,379,295 GBP2024-01-01 ~ 2024-12-31
-24,703,934 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,173,735 GBP2024-01-01 ~ 2024-12-31
-8,029,566 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-01-01 ~ 2024-12-31
8,595 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,083,047 GBP2024-01-01 ~ 2024-12-31
2,536,879 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,544,884 GBP2024-01-01 ~ 2024-12-31
1,915,811 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,200,614 GBP2024-12-31
2,098,408 GBP2023-12-31
Debtors
4,831,406 GBP2024-12-31
4,853,363 GBP2023-12-31
Cash at bank and in hand
289,858 GBP2024-12-31
74,388 GBP2023-12-31
Current Assets
9,692,303 GBP2024-12-31
9,750,640 GBP2023-12-31
Net Current Assets/Liabilities
654,157 GBP2024-12-31
221,581 GBP2023-12-31
Total Assets Less Current Liabilities
2,854,771 GBP2024-12-31
2,319,989 GBP2023-12-31
Net Assets/Liabilities
2,030,962 GBP2024-12-31
1,486,078 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
2,030,961 GBP2024-12-31
1,486,077 GBP2023-12-31
2,570,266 GBP2022-12-31
Equity
2,030,962 GBP2024-12-31
1,486,078 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,544,884 GBP2024-01-01 ~ 2024-12-31
1,915,811 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
37,000 GBP2024-01-01 ~ 2024-12-31
31,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
892024-01-01 ~ 2024-12-31
862023-01-01 ~ 2023-12-31
Wages/Salaries
3,692,281 GBP2024-01-01 ~ 2024-12-31
3,717,574 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
107,012 GBP2024-01-01 ~ 2024-12-31
99,227 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,201,116 GBP2024-01-01 ~ 2024-12-31
4,198,674 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
546,750 GBP2024-01-01 ~ 2024-12-31
581,488 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,104 GBP2024-01-01 ~ 2024-12-31
91,540 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,091,790 GBP2024-12-31
849,580 GBP2023-12-31
Furniture and fittings
142,862 GBP2024-12-31
140,463 GBP2023-12-31
Computers
179,666 GBP2024-12-31
161,277 GBP2023-12-31
Motor vehicles
2,893,449 GBP2024-12-31
2,571,168 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,307,767 GBP2024-12-31
3,722,488 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-124,755 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-124,755 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
354,866 GBP2024-12-31
235,642 GBP2023-12-31
Furniture and fittings
63,094 GBP2024-12-31
33,433 GBP2023-12-31
Computers
158,649 GBP2024-12-31
150,277 GBP2023-12-31
Motor vehicles
1,530,544 GBP2024-12-31
1,204,728 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,107,153 GBP2024-12-31
1,624,080 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
119,224 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
29,661 GBP2024-01-01 ~ 2024-12-31
Computers
8,372 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
400,981 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
558,238 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-75,165 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-75,165 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
736,924 GBP2024-12-31
613,938 GBP2023-12-31
Furniture and fittings
79,768 GBP2024-12-31
107,030 GBP2023-12-31
Computers
21,017 GBP2024-12-31
11,000 GBP2023-12-31
Motor vehicles
1,362,905 GBP2024-12-31
1,366,440 GBP2023-12-31
Finished Goods/Goods for Resale
4,571,039 GBP2024-12-31
4,822,889 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,276,600 GBP2024-12-31
3,412,290 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,185 GBP2024-12-31
60 GBP2023-12-31
Other Debtors
Current
1,287,572 GBP2024-12-31
1,315,350 GBP2023-12-31
Prepayments/Accrued Income
Current
263,049 GBP2024-12-31
125,663 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
207,375 GBP2024-12-31
272,796 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,271,493 GBP2024-12-31
4,087,061 GBP2023-12-31
Amounts owed to group undertakings
Current
3,412,587 GBP2024-12-31
3,470,265 GBP2023-12-31
Corporation Tax Payable
Current
262,267 GBP2024-12-31
414,241 GBP2023-12-31
Other Taxation & Social Security Payable
Current
599,598 GBP2024-12-31
365,906 GBP2023-12-31
Other Creditors
Current
575,959 GBP2024-12-31
215,088 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
708,867 GBP2024-12-31
703,702 GBP2023-12-31
Creditors
Current
9,038,146 GBP2024-12-31
9,529,059 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
195,924 GBP2024-12-31
386,997 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
207,375 GBP2024-12-31
272,796 GBP2023-12-31
Minimum gross finance lease payments owing
403,299 GBP2024-12-31
659,793 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
1 shares2024-12-31
1 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
815,960 GBP2024-12-31
777,960 GBP2023-12-31
Between two and five year
2,412,018 GBP2024-12-31
2,588,982 GBP2023-12-31
More than five year
643,966 GBP2024-12-31
735,117 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,871,944 GBP2024-12-31
4,102,059 GBP2023-12-31