(expand)Turnover/Revenue
47,611,270 GBP2024-01-01 ~ 2024-12-31
44,486,281 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-42,365,458 GBP2024-01-01 ~ 2024-12-31
-39,644,591 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,245,812 GBP2024-01-01 ~ 2024-12-31
4,841,690 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,036,155 GBP2024-01-01 ~ 2024-12-31
-3,697,086 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,223,603 GBP2024-01-01 ~ 2024-12-31
1,148,563 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
904,464 GBP2024-01-01 ~ 2024-12-31
907,091 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
677,266 GBP2024-01-01 ~ 2024-12-31
683,135 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
30,002 GBP2024-12-31
32,502 GBP2023-12-31
Property, Plant & Equipment
1,021,601 GBP2024-12-31
998,836 GBP2023-12-31
Fixed Assets
1,051,603 GBP2024-12-31
1,031,338 GBP2023-12-31
Total Inventories
8,545,183 GBP2024-12-31
7,621,365 GBP2023-12-31
Debtors
2,242,815 GBP2024-12-31
1,589,405 GBP2023-12-31
Cash at bank and in hand
417,018 GBP2024-12-31
402,320 GBP2023-12-31
Current Assets
11,205,016 GBP2024-12-31
9,613,090 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,695,773 GBP2024-12-31
Net Current Assets/Liabilities
1,509,243 GBP2024-12-31
1,017,167 GBP2023-12-31
Total Assets Less Current Liabilities
2,560,846 GBP2024-12-31
2,048,505 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-19,624 GBP2023-12-31
Net Assets/Liabilities
2,389,739 GBP2024-12-31
1,873,525 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
2,389,639 GBP2024-12-31
1,873,425 GBP2023-12-31
1,190,290 GBP2023-01-01
Equity
2,389,739 GBP2024-12-31
1,873,525 GBP2023-12-31
1,190,390 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
677,266 GBP2024-01-01 ~ 2024-12-31
683,135 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
677,266 GBP2024-01-01 ~ 2024-12-31
683,135 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
677,266 GBP2024-01-01 ~ 2024-12-31
683,135 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-161,052 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-161,052 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-161,052 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
-161,052 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
91,790 GBP2024-01-01 ~ 2024-12-31
127,430 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
417,018 GBP2024-12-31
402,320 GBP2023-12-31
476,233 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
22024-01-01 ~ 2024-12-31
Furniture and fittings
22024-01-01 ~ 2024-12-31
Computers
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
12,815 GBP2024-01-01 ~ 2024-12-31
12,320 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,593,384 GBP2024-01-01 ~ 2024-12-31
2,435,973 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
256,524 GBP2024-01-01 ~ 2024-12-31
250,245 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,941,504 GBP2024-01-01 ~ 2024-12-31
2,815,714 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
29,747 GBP2024-01-01 ~ 2024-12-31
204,990 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,248 GBP2024-01-01 ~ 2024-12-31
52,206 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
226,116 GBP2024-01-01 ~ 2024-12-31
226,773 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
161,052 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
50,003 GBP2024-12-31
50,003 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
20,001 GBP2024-12-31
17,501 GBP2023-12-31
Intangible Assets
Goodwill
30,002 GBP2024-12-31
32,502 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
865,300 GBP2024-12-31
797,341 GBP2023-12-31
Furniture and fittings
491,883 GBP2024-12-31
459,238 GBP2023-12-31
Computers
88,425 GBP2024-12-31
78,738 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,574,926 GBP2024-12-31
1,464,635 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-5,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
275,928 GBP2023-12-31
Furniture and fittings
79,850 GBP2023-12-31
Computers
54,756 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
465,798 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
51,821 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
2,241 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
91,790 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,263 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,263 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
301,783 GBP2024-12-31
Furniture and fittings
131,671 GBP2024-12-31
Computers
56,997 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
553,325 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
563,517 GBP2024-12-31
521,413 GBP2023-12-31
Furniture and fittings
360,212 GBP2024-12-31
379,387 GBP2023-12-31
Computers
31,428 GBP2024-12-31
23,982 GBP2023-12-31
Land and buildings
66,444 GBP2024-12-31
74,053 GBP2023-12-31
Raw materials and consumables
283,668 GBP2024-12-31
260,483 GBP2023-12-31
Value of work in progress
1,723,220 GBP2024-12-31
2,923,831 GBP2023-12-31
Finished Goods/Goods for Resale
6,538,295 GBP2024-12-31
4,437,051 GBP2023-12-31
Debtors
Non-current
776,813 GBP2024-12-31
684,507 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
838,773 GBP2024-12-31
505,556 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
476,564 GBP2024-12-31
100 GBP2023-12-31
Other Debtors
Current
122,097 GBP2024-12-31
362,766 GBP2023-12-31
Prepayments/Accrued Income
Current
28,568 GBP2024-12-31
36,476 GBP2023-12-31
Debtors
Current
2,242,815 GBP2024-12-31
1,589,405 GBP2023-12-31
Bank Borrowings
Current
10,125 GBP2024-12-31
10,125 GBP2023-12-31
Trade Creditors/Trade Payables
Current
8,288,522 GBP2024-12-31
7,672,347 GBP2023-12-31
Corporation Tax Payable
Current
218,804 GBP2024-12-31
171,750 GBP2023-12-31
Taxation/Social Security Payable
Current
86,191 GBP2024-12-31
76,560 GBP2023-12-31
Other Creditors
Current
302,359 GBP2024-12-31
322,690 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
789,772 GBP2024-12-31
342,451 GBP2023-12-31
Creditors
Current
9,695,773 GBP2024-12-31
8,595,923 GBP2023-12-31
Bank Borrowings
Non-current
9,503 GBP2024-12-31
19,624 GBP2023-12-31
Creditors
Non-current
9,503 GBP2024-12-31
19,624 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,125 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
10,125 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
10,125 GBP2023-12-31
Non-current, Between two and five year
9,500 GBP2023-12-31
Total Borrowings
19,625 GBP2024-12-31
29,750 GBP2023-12-31
Net Deferred Tax Liability/Asset
-161,604 GBP2024-12-31
-155,355 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-6,249 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-161,604 GBP2024-12-31
-155,355 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
349,000 GBP2024-12-31
349,000 GBP2023-12-31
Between one and five year
1,396,000 GBP2024-12-31
1,396,000 GBP2023-12-31
More than five year
2,443,000 GBP2024-12-31
2,792,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,188,000 GBP2024-12-31
4,537,000 GBP2023-12-31