Average Number of Employees
1332024-01-01 ~ 2024-12-31
1652023-01-01 ~ 2023-12-31
Profit/Loss
104,433 GBP2024-01-01 ~ 2024-12-31
96,218 GBP2023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
98,861 GBP2024-12-31
65,945 GBP2023-12-31
Turnover/Revenue
9,710,280 GBP2024-01-01 ~ 2024-12-31
13,413,289 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,009,102 GBP2024-01-01 ~ 2024-12-31
10,033,490 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,701,178 GBP2024-01-01 ~ 2024-12-31
3,379,799 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
144,004 GBP2024-01-01 ~ 2024-12-31
67,133 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,261,306 GBP2024-01-01 ~ 2024-12-31
4,365,352 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
228,638 GBP2024-01-01 ~ 2024-12-31
204,762 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
91,289 GBP2024-01-01 ~ 2024-12-31
65,374 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
137,349 GBP2024-01-01 ~ 2024-12-31
139,388 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
32,916 GBP2024-01-01 ~ 2024-12-31
43,170 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
104,433 GBP2024-01-01 ~ 2024-12-31
96,218 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,982,153 GBP2024-12-31
1,877,720 GBP2023-12-31
1,781,502 GBP2022-12-31
Property, Plant & Equipment
606,045 GBP2024-12-31
404,459 GBP2023-12-31
Total Inventories
1,898,884 GBP2024-12-31
1,339,369 GBP2023-12-31
Debtors
4,543,147 GBP2024-12-31
5,525,357 GBP2023-12-31
Cash at bank and in hand
84,883 GBP2024-12-31
7,272 GBP2023-12-31
Current Assets
6,526,914 GBP2024-12-31
6,871,998 GBP2023-12-31
Creditors
Amounts falling due within one year
4,595,215 GBP2024-12-31
4,888,024 GBP2023-12-31
Net Current Assets/Liabilities
1,931,699 GBP2024-12-31
1,983,974 GBP2023-12-31
Total Assets Less Current Liabilities
2,537,744 GBP2024-12-31
2,388,433 GBP2023-12-31
Creditors
Amounts falling due after one year
456,630 GBP2024-12-31
444,668 GBP2023-12-31
Net Assets/Liabilities
1,982,253 GBP2024-12-31
1,877,820 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Equity
1,982,253 GBP2024-12-31
1,877,820 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
117,816 GBP2024-01-01 ~ 2024-12-31
57,542 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
20.002024-01-01 ~ 2024-12-31
Motor vehicles
20.002024-01-01 ~ 2024-12-31
Average number of employees in administration and support functions
482024-01-01 ~ 2024-12-31
902023-01-01 ~ 2023-12-31
Wages/Salaries
5,466,618 GBP2024-01-01 ~ 2024-12-31
6,223,627 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
516,476 GBP2024-01-01 ~ 2024-12-31
580,722 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,983,094 GBP2024-01-01 ~ 2024-12-31
6,804,349 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
38,335 GBP2024-01-01 ~ 2024-12-31
102,049 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,916 GBP2024-01-01 ~ 2024-12-31
39,555 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
34,337 GBP2024-01-01 ~ 2024-12-31
32,617 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
37,807 GBP2024-12-31
37,807 GBP2023-12-31
Motor vehicles
835,798 GBP2024-12-31
570,045 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
873,605 GBP2024-12-31
607,852 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-91,367 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-91,367 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
24,403 GBP2024-12-31
21,053 GBP2023-12-31
Motor vehicles
243,157 GBP2024-12-31
182,340 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
267,560 GBP2024-12-31
203,393 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,350 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
114,466 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,816 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-53,649 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-53,649 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
13,404 GBP2024-12-31
16,754 GBP2023-12-31
Motor vehicles
592,641 GBP2024-12-31
387,705 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
565,027 GBP2024-12-31
349,917 GBP2023-12-31
Value of work in progress
1,898,884 GBP2024-12-31
1,339,369 GBP2023-12-31
Trade Debtors/Trade Receivables
2,742,161 GBP2024-12-31
4,267,342 GBP2023-12-31
Prepayments/Accrued Income
69,246 GBP2024-12-31
62,075 GBP2023-12-31
Other Debtors
1,801 GBP2024-12-31
92,378 GBP2023-12-31
Bank Overdrafts
-769,988 GBP2024-12-31
-1,070,945 GBP2023-12-31
Cash and Cash Equivalents
-685,105 GBP2024-12-31
-1,063,673 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
883,049 GBP2024-12-31
1,173,134 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,069,301 GBP2024-12-31
1,808,246 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
72,252 GBP2024-12-31
176,810 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
21,333 GBP2024-12-31
21,333 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
2,168,889 GBP2024-12-31
1,377,507 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
132,139 GBP2024-12-31
78,969 GBP2023-12-31
Other Creditors
Amounts falling due within one year
66,769 GBP2024-12-31
127,926 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
48,289 GBP2024-12-31
178,229 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
408,341 GBP2024-12-31
266,439 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
132,139 GBP2024-12-31
78,969 GBP2023-12-31
Between one and five year
408,341 GBP2024-12-31
266,439 GBP2023-12-31
Minimum gross finance lease payments owing
540,480 GBP2024-12-31
345,408 GBP2023-12-31
Deferred Tax Liabilities
98,861 GBP2024-12-31
65,945 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
311,760 GBP2024-12-31
311,760 GBP2023-12-31
Between one and five year
311,760 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
311,760 GBP2024-12-31
623,520 GBP2023-12-31