Average Number of Employees
522024-01-01 ~ 2024-12-31
482023-01-01 ~ 2023-12-31
Turnover/Revenue
23,214,135 GBP2024-01-01 ~ 2024-12-31
19,208,016 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-19,237,384 GBP2024-01-01 ~ 2024-12-31
-16,060,360 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,976,751 GBP2024-01-01 ~ 2024-12-31
3,147,656 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,344,186 GBP2024-01-01 ~ 2024-12-31
-1,190,211 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,104,224 GBP2024-01-01 ~ 2024-12-31
-2,384,474 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,393,597 GBP2024-01-01 ~ 2024-12-31
-345,828 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,607,074 GBP2024-01-01 ~ 2024-12-31
-599,013 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,533,561 GBP2024-01-01 ~ 2024-12-31
-672,526 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,982 GBP2024-12-31
2,482 GBP2023-12-31
Property, Plant & Equipment
6,995,476 GBP2024-12-31
6,996,568 GBP2023-12-31
Fixed Assets
6,997,458 GBP2024-12-31
6,999,050 GBP2023-12-31
Total Inventories
6,310,552 GBP2024-12-31
5,981,800 GBP2023-12-31
Debtors
Current
6,731,630 GBP2024-12-31
5,405,687 GBP2023-12-31
Cash at bank and in hand
107,021 GBP2024-12-31
102,554 GBP2023-12-31
Current Assets
13,149,203 GBP2024-12-31
11,490,041 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-15,326,726 GBP2024-12-31
Net Current Assets/Liabilities
-2,177,523 GBP2024-12-31
-800,276 GBP2023-12-31
Total Assets Less Current Liabilities
4,819,935 GBP2024-12-31
6,198,774 GBP2023-12-31
Net Assets/Liabilities
4,533,817 GBP2024-12-31
6,067,378 GBP2023-12-31
Equity
Called up share capital
9,500,100 GBP2024-12-31
9,500,100 GBP2023-12-31
4,500,100 GBP2023-01-01
Retained earnings (accumulated losses)
-4,966,283 GBP2024-12-31
-3,432,722 GBP2023-12-31
-2,760,196 GBP2023-01-01
Equity
4,533,817 GBP2024-12-31
6,067,378 GBP2023-12-31
1,739,904 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,533,561 GBP2024-01-01 ~ 2024-12-31
-672,526 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,533,561 GBP2024-01-01 ~ 2024-12-31
-672,526 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,533,561 GBP2024-01-01 ~ 2024-12-31
-672,526 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
5,000,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
5,000,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
5,000,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
5,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
303,555 GBP2024-01-01 ~ 2024-12-31
229,735 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
-3,947,152 GBP2024-12-31
-2,640,085 GBP2023-12-31
-2,745,410 GBP2023-01-01
Bank Overdrafts
-4,054,173 GBP2024-12-31
-2,742,639 GBP2023-12-31
Audit Fees/Expenses
15,200 GBP2024-01-01 ~ 2024-12-31
14,400 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,015,770 GBP2024-01-01 ~ 2024-12-31
1,343,330 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
188,464 GBP2024-01-01 ~ 2024-12-31
120,871 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,247,210 GBP2024-01-01 ~ 2024-12-31
1,495,783 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
104,598 GBP2024-01-01 ~ 2024-12-31
103,807 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-73,513 GBP2024-01-01 ~ 2024-12-31
73,513 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-401,769 GBP2024-01-01 ~ 2024-12-31
-140,768 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
7,550,228 GBP2024-12-31
7,540,668 GBP2023-12-31
Plant and equipment
256,349 GBP2024-12-31
198,851 GBP2023-12-31
Motor vehicles
144,884 GBP2024-12-31
90,552 GBP2023-12-31
Furniture and fittings
473,830 GBP2024-12-31
292,757 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,425,291 GBP2024-12-31
8,122,828 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
83,785 GBP2023-12-31
Motor vehicles
38,947 GBP2023-12-31
Furniture and fittings
126,305 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,126,260 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
6,816 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
17,162 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
270,027 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
25,457 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
8,071 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
33,528 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
1,429,815 GBP2024-12-31
Property, Plant & Equipment
Buildings
6,516,937 GBP2024-12-31
6,663,445 GBP2023-12-31
Plant and equipment
140,291 GBP2024-12-31
115,066 GBP2023-12-31
Motor vehicles
80,704 GBP2024-12-31
51,605 GBP2023-12-31
Furniture and fittings
257,544 GBP2024-12-31
166,452 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
87,539 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
112,996 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
9,387 GBP2024-12-31
17,458 GBP2023-12-31
Under hire purchased contracts or finance leases
96,926 GBP2024-12-31
130,454 GBP2023-12-31
Finished Goods/Goods for Resale
6,310,552 GBP2024-12-31
5,981,800 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,215,357 GBP2024-12-31
4,681,209 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
77,319 GBP2024-12-31
270,225 GBP2023-12-31
Other Debtors
Current
1,249,757 GBP2024-12-31
244,116 GBP2023-12-31
Prepayments/Accrued Income
Current
189,197 GBP2024-12-31
210,137 GBP2023-12-31
Bank Overdrafts
Current
4,054,173 GBP2024-12-31
2,742,639 GBP2023-12-31
Bank Borrowings
Current
2,081,397 GBP2024-12-31
2,891,681 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,653,276 GBP2024-12-31
4,325,210 GBP2023-12-31
Amounts owed to group undertakings
Current
1,877,184 GBP2024-12-31
1,942,765 GBP2023-12-31
Corporation Tax Payable
Current
275 GBP2024-12-31
275 GBP2023-12-31
Taxation/Social Security Payable
Current
442,750 GBP2024-12-31
254,509 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
39,642 GBP2024-12-31
38,388 GBP2023-12-31
Other Creditors
Current
36,075 GBP2024-12-31
50,180 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
141,954 GBP2024-12-31
44,670 GBP2023-12-31
Creditors
Current
15,326,726 GBP2024-12-31
12,290,317 GBP2023-12-31
Bank Borrowings
Non-current
267,876 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
18,242 GBP2024-12-31
57,883 GBP2023-12-31
Creditors
Non-current
286,118 GBP2024-12-31
57,883 GBP2023-12-31
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
Non-current, Between two and five year
114,270 GBP2024-12-31
Total Borrowings
2,349,273 GBP2024-12-31
2,891,681 GBP2023-12-31
Minimum gross finance lease payments owing
57,894 GBP2024-12-31
96,271 GBP2023-12-31
Net Deferred Tax Liability/Asset
-73,513 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
73,513 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-73,513 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,500,100 shares2024-12-31
9,500,100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31