Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
17,640,641 GBP2024-01-01 ~ 2024-12-31
22,069,370 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
15,047,676 GBP2024-01-01 ~ 2024-12-31
19,483,285 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,592,965 GBP2024-01-01 ~ 2024-12-31
2,586,085 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,870,788 GBP2024-01-01 ~ 2024-12-31
1,507,612 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
722,177 GBP2024-01-01 ~ 2024-12-31
1,085,473 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
15,035 GBP2024-01-01 ~ 2024-12-31
4,609 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
15,452 GBP2024-01-01 ~ 2024-12-31
11,545 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
721,760 GBP2024-01-01 ~ 2024-12-31
1,078,537 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
216,532 GBP2024-01-01 ~ 2024-12-31
259,296 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
505,228 GBP2024-01-01 ~ 2024-12-31
819,241 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
325,259 GBP2024-12-31
320,538 GBP2023-12-31
Fixed Assets
325,259 GBP2024-12-31
320,538 GBP2023-12-31
Total Inventories
232,449 GBP2024-12-31
107,487 GBP2023-12-31
Debtors
3,460,785 GBP2024-12-31
4,358,018 GBP2023-12-31
Cash at bank and in hand
2,583,809 GBP2024-12-31
1,894,080 GBP2023-12-31
Current Assets
6,277,043 GBP2024-12-31
6,359,585 GBP2023-12-31
Creditors
Current
4,520,282 GBP2024-12-31
4,905,466 GBP2023-12-31
Net Current Assets/Liabilities
1,756,761 GBP2024-12-31
1,454,119 GBP2023-12-31
Total Assets Less Current Liabilities
2,082,020 GBP2024-12-31
1,774,657 GBP2023-12-31
Net Assets/Liabilities
1,901,085 GBP2024-12-31
1,631,069 GBP2023-12-31
Equity
Called up share capital
21,000 GBP2024-12-31
21,000 GBP2023-12-31
21,000 GBP2022-12-31
Share premium
53,569 GBP2024-12-31
53,569 GBP2023-12-31
53,569 GBP2022-12-31
Capital redemption reserve
19,000 GBP2024-12-31
19,000 GBP2023-12-31
19,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,807,516 GBP2024-12-31
1,537,500 GBP2023-12-31
953,471 GBP2022-12-31
Equity
1,901,085 GBP2024-12-31
1,631,069 GBP2023-12-31
1,047,040 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-235,212 GBP2024-01-01 ~ 2024-12-31
-235,212 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-235,212 GBP2024-01-01 ~ 2024-12-31
-235,212 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
505,228 GBP2024-01-01 ~ 2024-12-31
819,241 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
505,228 GBP2024-01-01 ~ 2024-12-31
819,241 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,160,214 GBP2024-01-01 ~ 2024-12-31
2,106,901 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
209,607 GBP2024-01-01 ~ 2024-12-31
214,867 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,288 GBP2024-01-01 ~ 2024-12-31
113,993 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,428,109 GBP2024-01-01 ~ 2024-12-31
2,435,761 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
512024-01-01 ~ 2024-12-31
502023-01-01 ~ 2023-12-31
Director Remuneration
403,769 GBP2024-01-01 ~ 2024-12-31
389,476 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
46,922 GBP2024-01-01 ~ 2024-12-31
39,622 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
182,329 GBP2024-01-01 ~ 2024-12-31
196,136 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
180,440 GBP2024-01-01 ~ 2024-12-31
253,672 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
58,987 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
58,987 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
38,300 GBP2024-12-31
38,300 GBP2023-12-31
Plant and equipment
185,471 GBP2024-12-31
184,228 GBP2023-12-31
Motor vehicles
617,060 GBP2024-12-31
530,664 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
840,831 GBP2024-12-31
753,192 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-37,600 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-37,600 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
38,300 GBP2024-12-31
36,709 GBP2023-12-31
Plant and equipment
172,303 GBP2024-12-31
159,456 GBP2023-12-31
Motor vehicles
304,969 GBP2024-12-31
236,489 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
515,572 GBP2024-12-31
432,654 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
1,591 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
12,847 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
106,080 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
120,518 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-37,600 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-37,600 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
13,168 GBP2024-12-31
24,772 GBP2023-12-31
Motor vehicles
312,091 GBP2024-12-31
294,175 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
364,715 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
73,596 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
128,677 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
236,038 GBP2024-12-31
206,637 GBP2023-12-31
Merchandise
3,000 GBP2024-12-31
3,000 GBP2023-12-31
Value of work in progress
229,449 GBP2024-12-31
104,487 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,789,440 GBP2024-12-31
3,181,115 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
846,127 GBP2024-12-31
529,617 GBP2023-12-31
Other Debtors
Current
749 GBP2024-12-31
Prepayments
Current
37,977 GBP2024-12-31
38,295 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,740,979 GBP2024-12-31
Amounts falling due within one year, Current
3,860,929 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
9,996 GBP2024-12-31
31,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
62,680 GBP2024-12-31
49,111 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,613,974 GBP2024-12-31
3,784,241 GBP2023-12-31
Corporation Tax Payable
Current
182,413 GBP2024-12-31
196,137 GBP2023-12-31
Other Taxation & Social Security Payable
Current
115,622 GBP2024-12-31
126,068 GBP2023-12-31
Other Creditors
Current
51,928 GBP2024-12-31
124,387 GBP2023-12-31
Accrued Liabilities
Current
136,403 GBP2024-12-31
39,574 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
11,671 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
88,171 GBP2024-12-31
96,698 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
9,996 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
49,111 GBP2023-12-31
Between one and five year, hire purchase agreements
88,171 GBP2024-12-31
96,698 GBP2023-12-31
hire purchase agreements
150,851 GBP2024-12-31
145,809 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
84,999 GBP2024-12-31
83,270 GBP2023-12-31
Between one and five year
73,269 GBP2024-12-31
143,280 GBP2023-12-31
All periods
158,268 GBP2024-12-31
226,550 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
81,093 GBP2024-12-31
46,890 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
21,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
505,228 GBP2024-01-01 ~ 2024-12-31