Cost of Sales
-13,180,646 GBP2024-01-01 ~ 2024-12-31
-14,230,897 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,472,073 GBP2024-01-01 ~ 2024-12-31
-4,251,194 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,158 GBP2024-01-01 ~ 2024-12-31
15,944 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,102,501 GBP2024-01-01 ~ 2024-12-31
1,324,900 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-841,694 GBP2024-01-01 ~ 2024-12-31
971,807 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-200,000 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-222,000 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
7,896,557 GBP2024-12-31
8,938,251 GBP2023-12-31
Property, Plant & Equipment
600,082 GBP2024-12-31
718,235 GBP2023-12-31
Debtors
3,960,832 GBP2024-12-31
3,894,953 GBP2023-12-31
Cash at bank and in hand
2,564,737 GBP2024-12-31
3,027,741 GBP2023-12-31
Current Assets
10,211,843 GBP2024-12-31
11,135,181 GBP2023-12-31
Net Current Assets/Liabilities
7,532,631 GBP2024-12-31
8,534,463 GBP2023-12-31
Total Assets Less Current Liabilities
8,132,713 GBP2024-12-31
9,252,698 GBP2023-12-31
Creditors
Non-current
-36,171 GBP2024-12-31
-84,922 GBP2023-12-31
Net Assets/Liabilities
7,946,557 GBP2024-12-31
8,988,251 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Equity
7,946,557 GBP2024-12-31
8,988,251 GBP2023-12-31
Audit Fees/Expenses
5,000 GBP2024-01-01 ~ 2024-12-31
8,625 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
832024-01-01 ~ 2024-12-31
842023-01-01 ~ 2023-12-31
Wages/Salaries
2,706,378 GBP2024-01-01 ~ 2024-12-31
2,581,615 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
103,224 GBP2024-01-01 ~ 2024-12-31
91,795 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,075,317 GBP2024-01-01 ~ 2024-12-31
2,912,365 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
209,504 GBP2024-01-01 ~ 2024-12-31
216,891 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-29,540 GBP2024-01-01 ~ 2024-12-31
64,031 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
331,477 GBP2024-12-31
331,477 GBP2023-12-31
Plant and equipment
191,052 GBP2024-12-31
191,052 GBP2023-12-31
Furniture and fittings
527,707 GBP2024-12-31
506,925 GBP2023-12-31
Motor vehicles
1,144,862 GBP2024-12-31
1,137,608 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,195,098 GBP2024-12-31
2,167,062 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-17,771 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-61,983 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-79,754 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
143,700 GBP2024-12-31
120,350 GBP2023-12-31
Furniture and fittings
371,593 GBP2024-12-31
323,096 GBP2023-12-31
Motor vehicles
824,400 GBP2024-12-31
761,069 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,595,016 GBP2024-12-31
1,448,827 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
11,011 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
23,350 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
66,268 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
122,320 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
222,949 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-17,771 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-58,989 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-76,760 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
76,154 GBP2024-12-31
87,165 GBP2023-12-31
Plant and equipment
47,352 GBP2024-12-31
70,702 GBP2023-12-31
Furniture and fittings
156,114 GBP2024-12-31
183,829 GBP2023-12-31
Motor vehicles
320,462 GBP2024-12-31
376,539 GBP2023-12-31
Finished Goods/Goods for Resale
3,686,274 GBP2024-12-31
4,212,487 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,129,742 GBP2024-12-31
3,106,893 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
232,913 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
331,352 GBP2024-12-31
366,414 GBP2023-12-31
Prepayments/Accrued Income
Current
266,825 GBP2024-12-31
421,646 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
48,760 GBP2024-12-31
67,590 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,606,383 GBP2024-12-31
1,564,667 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
285,613 GBP2023-12-31
Other Taxation & Social Security Payable
Current
36,767 GBP2024-12-31
168,272 GBP2023-12-31
Other Creditors
Current
18,171 GBP2024-12-31
127,704 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
969,131 GBP2024-12-31
386,872 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
36,171 GBP2024-12-31
84,922 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
54,098 GBP2024-12-31
74,346 GBP2023-12-31
Minimum gross finance lease payments owing
95,430 GBP2024-12-31
169,766 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
84,931 GBP2024-12-31
152,512 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
30,000 shares2024-12-31
30,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
20,000 shares2024-12-31
20,000 shares2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31