Average Number of Employees
492025-01-01 ~ 2025-12-31
522024-01-01 ~ 2024-12-31
Turnover/Revenue
26,145,002 GBP2025-01-01 ~ 2025-12-31
23,214,135 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
-21,528,379 GBP2025-01-01 ~ 2025-12-31
-19,237,384 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
4,616,623 GBP2025-01-01 ~ 2025-12-31
3,976,751 GBP2024-01-01 ~ 2024-12-31
Distribution Costs
-1,518,641 GBP2025-01-01 ~ 2025-12-31
-1,344,186 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-3,148,625 GBP2025-01-01 ~ 2025-12-31
-4,104,224 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
30,283 GBP2025-01-01 ~ 2025-12-31
-1,393,597 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-142,068 GBP2025-01-01 ~ 2025-12-31
-1,607,074 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
-142,068 GBP2025-01-01 ~ 2025-12-31
-1,533,561 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
1,484 GBP2025-12-31
1,982 GBP2024-12-31
Property, Plant & Equipment
6,712,441 GBP2025-12-31
6,995,476 GBP2024-12-31
Fixed Assets
6,713,925 GBP2025-12-31
6,997,458 GBP2024-12-31
Total Inventories
6,682,682 GBP2025-12-31
6,310,552 GBP2024-12-31
Debtors
Current
6,808,578 GBP2025-12-31
6,731,630 GBP2024-12-31
Cash at bank and in hand
367,257 GBP2025-12-31
107,021 GBP2024-12-31
Current Assets
13,858,517 GBP2025-12-31
13,149,203 GBP2024-12-31
Creditors
Current, Amounts falling due within one year
-15,326,726 GBP2024-12-31
Net Current Assets/Liabilities
-2,322,176 GBP2025-12-31
-2,177,523 GBP2024-12-31
Total Assets Less Current Liabilities
4,391,749 GBP2025-12-31
4,819,935 GBP2024-12-31
Creditors
Non-current, Amounts falling due after one year
-286,118 GBP2024-12-31
Net Assets/Liabilities
4,391,749 GBP2025-12-31
4,533,817 GBP2024-12-31
Equity
Called up share capital
9,500,100 GBP2025-12-31
9,500,100 GBP2024-12-31
9,500,100 GBP2024-01-01
Retained earnings (accumulated losses)
-5,108,351 GBP2025-12-31
-4,966,283 GBP2024-12-31
-3,432,722 GBP2024-01-01
Equity
4,391,749 GBP2025-12-31
4,533,817 GBP2024-12-31
6,067,378 GBP2024-01-01
Profit/Loss
Retained earnings (accumulated losses)
-142,068 GBP2025-01-01 ~ 2025-12-31
-1,533,561 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-142,068 GBP2025-01-01 ~ 2025-12-31
-1,533,561 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
-142,068 GBP2025-01-01 ~ 2025-12-31
-1,533,561 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
353,624 GBP2025-01-01 ~ 2025-12-31
303,555 GBP2024-01-01 ~ 2024-12-31
Cash and Cash Equivalents
-3,651,794 GBP2025-12-31
-3,947,152 GBP2024-12-31
-2,640,085 GBP2024-01-01
Bank Overdrafts
-4,019,051 GBP2025-12-31
-4,054,173 GBP2024-12-31
Audit Fees/Expenses
14,000 GBP2025-01-01 ~ 2025-12-31
11,500 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
1,712,868 GBP2025-01-01 ~ 2025-12-31
2,015,770 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
199,591 GBP2025-01-01 ~ 2025-12-31
188,464 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
1,952,592 GBP2025-01-01 ~ 2025-12-31
2,247,210 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
105,459 GBP2025-01-01 ~ 2025-12-31
104,598 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-73,513 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
-35,517 GBP2025-01-01 ~ 2025-12-31
-401,769 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
7,565,942 GBP2025-12-31
7,550,228 GBP2024-12-31
Plant and equipment
282,578 GBP2025-12-31
256,349 GBP2024-12-31
Motor vehicles
121,584 GBP2025-12-31
144,884 GBP2024-12-31
Furniture and fittings
511,160 GBP2025-12-31
473,830 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
8,481,264 GBP2025-12-31
8,425,291 GBP2024-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-23,300 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals
-23,300 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
116,058 GBP2024-12-31
Motor vehicles
64,180 GBP2024-12-31
Furniture and fittings
216,286 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,429,815 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
20,191 GBP2025-01-01 ~ 2025-12-31
Motor vehicles, Owned/Freehold
15,848 GBP2025-01-01 ~ 2025-12-31
Owned/Freehold
321,680 GBP2025-01-01 ~ 2025-12-31
Plant and equipment, Under hire purchased contracts or finance leases
23,897 GBP2025-01-01 ~ 2025-12-31
Under hire purchased contracts or finance leases, Motor vehicles
8,049 GBP2025-01-01 ~ 2025-12-31
Under hire purchased contracts or finance leases
31,946 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-14,618 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-14,618 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
160,146 GBP2025-12-31
Motor vehicles
73,459 GBP2025-12-31
Furniture and fittings
345,330 GBP2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,768,823 GBP2025-12-31
Property, Plant & Equipment
Buildings
6,376,054 GBP2025-12-31
6,516,937 GBP2024-12-31
Plant and equipment
122,432 GBP2025-12-31
140,291 GBP2024-12-31
Motor vehicles
48,125 GBP2025-12-31
80,704 GBP2024-12-31
Furniture and fittings
165,830 GBP2025-12-31
257,544 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
48,126 GBP2025-12-31
87,539 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
1,338 GBP2025-12-31
9,387 GBP2024-12-31
Under hire purchased contracts or finance leases
49,464 GBP2025-12-31
96,926 GBP2024-12-31
Finished Goods/Goods for Resale
6,682,682 GBP2025-12-31
6,310,552 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
5,391,396 GBP2025-12-31
5,215,357 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
990,120 GBP2025-12-31
77,319 GBP2024-12-31
Other Debtors
Current
266,155 GBP2025-12-31
1,249,757 GBP2024-12-31
Prepayments/Accrued Income
Current
160,907 GBP2025-12-31
189,197 GBP2024-12-31
Bank Overdrafts
Current
4,019,051 GBP2025-12-31
4,054,173 GBP2024-12-31
Bank Borrowings
Current
2,081,397 GBP2024-12-31
Trade Creditors/Trade Payables
Current
7,781,663 GBP2025-12-31
6,653,276 GBP2024-12-31
Amounts owed to group undertakings
Current
2,736,062 GBP2025-12-31
1,877,184 GBP2024-12-31
Corporation Tax Payable
Current
275 GBP2025-12-31
275 GBP2024-12-31
Taxation/Social Security Payable
Current
446,696 GBP2025-12-31
442,750 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
19,686 GBP2025-12-31
39,642 GBP2024-12-31
Other Creditors
Current
1,140,008 GBP2025-12-31
36,075 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
37,252 GBP2025-12-31
141,954 GBP2024-12-31
Creditors
Current
16,180,693 GBP2025-12-31
15,326,726 GBP2024-12-31
Bank Borrowings
Non-current
267,876 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
18,242 GBP2024-12-31
Creditors
Non-current
286,118 GBP2024-12-31
Bank Borrowings
Current, Amounts falling due within one year
2,081,397 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
2,081,397 GBP2024-12-31
Bank Borrowings
Between two and five year, Non-current
114,270 GBP2024-12-31
Total Borrowings
2,349,273 GBP2024-12-31
Minimum gross finance lease payments owing
19,686 GBP2025-12-31
57,894 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,500,100 shares2025-12-31
9,500,100 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1.002025-01-01 ~ 2025-12-31