Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
10,814,808 GBP2024-01-01 ~ 2024-12-31
9,422,292 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,904,354 GBP2024-01-01 ~ 2024-12-31
7,260,663 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,910,454 GBP2024-01-01 ~ 2024-12-31
2,161,629 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
213,224 GBP2024-01-01 ~ 2024-12-31
201,531 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,113,249 GBP2024-01-01 ~ 2024-12-31
1,255,583 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
900,863 GBP2024-01-01 ~ 2024-12-31
774,515 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,006 GBP2024-01-01 ~ 2024-12-31
13,129 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
11,323 GBP2024-01-01 ~ 2024-12-31
3,923 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
899,546 GBP2024-01-01 ~ 2024-12-31
783,721 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
213,529 GBP2024-01-01 ~ 2024-12-31
197,763 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
686,017 GBP2024-01-01 ~ 2024-12-31
585,958 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
686,017 GBP2024-01-01 ~ 2024-12-31
585,958 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,581,791 GBP2024-12-31
2,096,853 GBP2023-12-31
Fixed Assets - Investments
23,543 GBP2024-12-31
23,543 GBP2023-12-31
Fixed Assets
2,605,334 GBP2024-12-31
2,120,396 GBP2023-12-31
Total Inventories
1,007,653 GBP2024-12-31
961,323 GBP2023-12-31
Debtors
2,614,850 GBP2024-12-31
3,378,030 GBP2023-12-31
Cash at bank and in hand
174,446 GBP2024-12-31
339,238 GBP2023-12-31
Current Assets
3,796,949 GBP2024-12-31
4,678,591 GBP2023-12-31
Creditors
Current
2,834,774 GBP2024-12-31
2,736,540 GBP2023-12-31
Net Current Assets/Liabilities
962,175 GBP2024-12-31
1,942,051 GBP2023-12-31
Total Assets Less Current Liabilities
3,567,509 GBP2024-12-31
4,062,447 GBP2023-12-31
Creditors
Non-current
-111,054 GBP2024-12-31
-66,959 GBP2023-12-31
Net Assets/Liabilities
2,954,336 GBP2024-12-31
3,533,319 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2022-12-31
Retained earnings (accumulated losses)
2,954,334 GBP2024-12-31
3,533,317 GBP2023-12-31
3,527,359 GBP2022-12-31
Equity
2,954,336 GBP2024-12-31
3,533,319 GBP2023-12-31
3,527,361 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,265,000 GBP2024-01-01 ~ 2024-12-31
-580,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,265,000 GBP2024-01-01 ~ 2024-12-31
-580,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
686,017 GBP2024-01-01 ~ 2024-12-31
585,958 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-40,863 GBP2022-12-31
Wages/Salaries
2,449,261 GBP2024-01-01 ~ 2024-12-31
1,740,437 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
279,306 GBP2024-01-01 ~ 2024-12-31
161,488 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
83,583 GBP2024-01-01 ~ 2024-12-31
81,196 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,812,150 GBP2024-01-01 ~ 2024-12-31
1,983,121 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
642024-01-01 ~ 2024-12-31
632023-01-01 ~ 2023-12-31
Director Remuneration
897,571 GBP2024-01-01 ~ 2024-12-31
247,410 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
406,505 GBP2024-01-01 ~ 2024-12-31
334,392 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,500 GBP2024-01-01 ~ 2024-12-31
9,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
173,580 GBP2024-01-01 ~ 2024-12-31
195,572 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
224,887 GBP2024-01-01 ~ 2024-12-31
184,174 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
307,655 GBP2024-12-31
202,369 GBP2023-12-31
Plant and equipment
5,775,284 GBP2024-12-31
5,247,008 GBP2023-12-31
Furniture and fittings
279,583 GBP2024-12-31
279,583 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
93,966 GBP2024-12-31
83,064 GBP2023-12-31
Plant and equipment
3,927,250 GBP2024-12-31
3,628,042 GBP2023-12-31
Furniture and fittings
204,913 GBP2024-12-31
191,736 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
10,902 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
299,208 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
13,177 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
213,689 GBP2024-12-31
119,305 GBP2023-12-31
Plant and equipment
1,848,034 GBP2024-12-31
1,618,966 GBP2023-12-31
Furniture and fittings
74,670 GBP2024-12-31
87,847 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
626,820 GBP2024-12-31
419,852 GBP2023-12-31
Computers
197,818 GBP2024-12-31
197,818 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,187,160 GBP2024-12-31
6,346,630 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-169,681 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-169,681 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
181,521 GBP2024-12-31
150,317 GBP2023-12-31
Computers
197,719 GBP2024-12-31
196,618 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,605,369 GBP2024-12-31
4,249,777 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
104,049 GBP2024-01-01 ~ 2024-12-31
Computers
1,101 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
428,437 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-72,845 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-72,845 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
445,299 GBP2024-12-31
269,535 GBP2023-12-31
Computers
99 GBP2024-12-31
1,200 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
21,932 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
193,224 GBP2024-12-31
76,143 GBP2023-12-31
Merchandise
243,469 GBP2024-12-31
347,436 GBP2023-12-31
Value of work in progress
21,679 GBP2024-12-31
24,079 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,443,642 GBP2024-12-31
1,060,801 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
65,229 GBP2024-12-31
138,310 GBP2023-12-31
Prepayments
Current
230,274 GBP2024-12-31
202,360 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,434,165 GBP2024-12-31
3,196,531 GBP2023-12-31
Non-current
180,685 GBP2024-12-31
181,499 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
33,272 GBP2024-12-31
13,519 GBP2023-12-31
Trade Creditors/Trade Payables
Current
625,537 GBP2024-12-31
518,653 GBP2023-12-31
Corporation Tax Payable
Current
191,592 GBP2023-12-31
Other Taxation & Social Security Payable
Current
46,757 GBP2024-12-31
45,366 GBP2023-12-31
Other Creditors
Current
1,697,012 GBP2024-12-31
1,584,195 GBP2023-12-31
Accrued Liabilities
Current
331,562 GBP2024-12-31
290,311 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
111,054 GBP2024-12-31
66,959 GBP2023-12-31
Between one and five year, hire purchase agreements
111,054 GBP2024-12-31
66,959 GBP2023-12-31
hire purchase agreements
144,326 GBP2024-12-31
80,478 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,866 GBP2024-12-31
16,884 GBP2023-12-31
Between one and five year
38,265 GBP2024-12-31
2,631 GBP2023-12-31
All periods
74,131 GBP2024-12-31
19,515 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
502,119 GBP2024-12-31
462,169 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31