Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
25,704,332 GBP2024-01-01 ~ 2024-12-31
24,707,138 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
22,277,590 GBP2024-01-01 ~ 2024-12-31
21,827,345 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,426,742 GBP2024-01-01 ~ 2024-12-31
2,879,793 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
164,174 GBP2024-01-01 ~ 2024-12-31
205,110 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,626,602 GBP2024-01-01 ~ 2024-12-31
2,483,113 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
746,881 GBP2024-01-01 ~ 2024-12-31
371,731 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,435 GBP2024-01-01 ~ 2024-12-31
8,951 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
363,486 GBP2024-01-01 ~ 2024-12-31
286,932 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
396,830 GBP2024-01-01 ~ 2024-12-31
93,750 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
139,222 GBP2024-01-01 ~ 2024-12-31
67,433 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
257,608 GBP2024-01-01 ~ 2024-12-31
26,317 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
257,608 GBP2024-01-01 ~ 2024-12-31
26,317 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,614,636 GBP2024-12-31
2,675,713 GBP2023-12-31
Total Inventories
7,849,372 GBP2024-12-31
8,890,616 GBP2023-12-31
Debtors
1,071,594 GBP2024-12-31
1,351,323 GBP2023-12-31
Cash at bank and in hand
812,993 GBP2024-12-31
313,189 GBP2023-12-31
Current Assets
9,733,959 GBP2024-12-31
10,555,128 GBP2023-12-31
Creditors
Current
9,588,447 GBP2024-12-31
10,755,007 GBP2023-12-31
Net Current Assets/Liabilities
145,512 GBP2024-12-31
-199,879 GBP2023-12-31
Total Assets Less Current Liabilities
2,760,148 GBP2024-12-31
2,475,834 GBP2023-12-31
Creditors
Non-current
-2,230 GBP2024-12-31
Net Assets/Liabilities
2,593,954 GBP2024-12-31
2,336,346 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,543,954 GBP2024-12-31
2,286,346 GBP2023-12-31
2,260,029 GBP2022-12-31
Equity
2,593,954 GBP2024-12-31
2,336,346 GBP2023-12-31
2,310,029 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
257,608 GBP2024-01-01 ~ 2024-12-31
26,317 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,320,278 GBP2024-01-01 ~ 2024-12-31
1,349,379 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
156,705 GBP2024-01-01 ~ 2024-12-31
153,566 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
106,273 GBP2024-01-01 ~ 2024-12-31
61,150 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,583,256 GBP2024-01-01 ~ 2024-12-31
1,564,095 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
292024-01-01 ~ 2024-12-31
292023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
304,963 GBP2024-01-01 ~ 2024-12-31
285,854 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
115,000 GBP2024-01-01 ~ 2024-12-31
50,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
99,208 GBP2024-01-01 ~ 2024-12-31
23,438 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,262,529 GBP2024-12-31
3,257,947 GBP2023-12-31
Plant and equipment
278,816 GBP2024-12-31
270,188 GBP2023-12-31
Furniture and fittings
103,194 GBP2024-12-31
99,314 GBP2023-12-31
Motor vehicles
646,883 GBP2024-12-31
569,753 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,291,422 GBP2024-12-31
4,197,202 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,233 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-6,189 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-143,390 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-150,812 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,123,100 GBP2024-12-31
964,444 GBP2023-12-31
Plant and equipment
196,065 GBP2024-12-31
166,214 GBP2023-12-31
Furniture and fittings
84,093 GBP2024-12-31
82,017 GBP2023-12-31
Motor vehicles
273,528 GBP2024-12-31
308,814 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,676,786 GBP2024-12-31
1,521,489 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
158,656 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
31,084 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
8,265 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
108,104 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
306,109 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,233 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-6,189 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-143,390 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-150,812 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
2,139,429 GBP2024-12-31
2,293,503 GBP2023-12-31
Plant and equipment
82,751 GBP2024-12-31
103,974 GBP2023-12-31
Furniture and fittings
19,101 GBP2024-12-31
17,297 GBP2023-12-31
Motor vehicles
373,355 GBP2024-12-31
260,939 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
6,245 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
1,146 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
1,146 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
5,099 GBP2024-12-31
Merchandise
1,632,664 GBP2024-12-31
1,723,452 GBP2023-12-31
Raw Materials
6,216,708 GBP2024-12-31
7,167,164 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
978,959 GBP2024-12-31
1,081,826 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
17,957 GBP2024-12-31
174,596 GBP2023-12-31
Other Debtors
Current
12,599 GBP2024-12-31
11,554 GBP2023-12-31
Prepayments
Current
62,079 GBP2024-12-31
81,517 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,071,594 GBP2024-12-31
Current, Amounts falling due within one year
1,349,493 GBP2023-12-31
Other Debtors
Non-current
1,830 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,433 GBP2024-12-31
Trade Creditors/Trade Payables
Current
144,986 GBP2024-12-31
225,031 GBP2023-12-31
Corporation Tax Payable
Current
88,500 GBP2024-12-31
50,000 GBP2023-12-31
Other Taxation & Social Security Payable
Current
37,020 GBP2024-12-31
41,268 GBP2023-12-31
Accrued Liabilities
Current
149,229 GBP2024-12-31
214,655 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,230 GBP2024-12-31
hire purchase agreements
4,663 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,650 GBP2024-12-31
1,151 GBP2023-12-31
Between one and five year
4,539 GBP2024-12-31
4,029 GBP2023-12-31
All periods
6,189 GBP2024-12-31
5,180 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
163,964 GBP2024-12-31
139,488 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
257,608 GBP2024-01-01 ~ 2024-12-31