Cost of Sales
-61,685,238 GBP2024-01-01 ~ 2024-12-31
-60,354,119 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
12,648,455 GBP2024-01-01 ~ 2024-12-31
12,630,968 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-4,477,049 GBP2024-01-01 ~ 2024-12-31
-4,534,711 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,088,303 GBP2024-01-01 ~ 2024-12-31
-6,734,037 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,790 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,254,710 GBP2024-01-01 ~ 2024-12-31
162,041 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,320,699 GBP2024-01-01 ~ 2024-12-31
-127,813 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,401,460 GBP2024-12-31
3,295,019 GBP2023-12-31
Debtors
6,528,724 GBP2024-12-31
5,294,734 GBP2023-12-31
Cash at bank and in hand
4,166,363 GBP2024-12-31
4,751,158 GBP2023-12-31
Current Assets
33,850,798 GBP2024-12-31
36,509,281 GBP2023-12-31
Creditors
Amounts falling due within one year
-35,093,812 GBP2024-12-31
-36,343,246 GBP2023-12-31
Net Current Assets/Liabilities
-1,243,014 GBP2024-12-31
166,035 GBP2023-12-31
Total Assets Less Current Liabilities
2,158,446 GBP2024-12-31
3,461,054 GBP2023-12-31
Net Assets/Liabilities
914,781 GBP2024-12-31
2,235,480 GBP2023-12-31
Equity
Called up share capital
9,250 GBP2024-12-31
9,250 GBP2023-12-31
9,250 GBP2022-12-31
Capital redemption reserve
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
-94,469 GBP2024-12-31
1,226,230 GBP2023-12-31
1,354,043 GBP2022-12-31
Equity
914,781 GBP2024-12-31
2,235,480 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,320,699 GBP2024-01-01 ~ 2024-12-31
-127,813 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
31,000 GBP2024-01-01 ~ 2024-12-31
31,650 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1842024-01-01 ~ 2024-12-31
1762023-01-01 ~ 2023-12-31
Wages/Salaries
6,751,965 GBP2024-01-01 ~ 2024-12-31
6,266,529 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
195,752 GBP2024-01-01 ~ 2024-12-31
152,635 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,588,544 GBP2024-01-01 ~ 2024-12-31
6,989,180 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
116,679 GBP2024-01-01 ~ 2024-12-31
232,764 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
65,989 GBP2024-01-01 ~ 2024-12-31
291,990 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
983,600 GBP2023-12-31
Plant and equipment
1,615,543 GBP2024-12-31
1,535,871 GBP2023-12-31
Furniture and fittings
590,051 GBP2024-12-31
580,721 GBP2023-12-31
Motor vehicles
2,405,243 GBP2024-12-31
2,102,979 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,859,369 GBP2024-12-31
5,323,138 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-817,265 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-817,265 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
65,231 GBP2023-12-31
Plant and equipment
1,047,891 GBP2024-12-31
912,411 GBP2023-12-31
Furniture and fittings
467,252 GBP2024-12-31
418,965 GBP2023-12-31
Motor vehicles
779,175 GBP2024-12-31
631,512 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,457,909 GBP2024-12-31
2,028,119 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
135,480 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
48,287 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
580,438 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
862,565 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-432,775 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-432,775 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
567,652 GBP2024-12-31
623,460 GBP2023-12-31
Furniture and fittings
122,799 GBP2024-12-31
161,756 GBP2023-12-31
Motor vehicles
1,626,068 GBP2024-12-31
1,471,467 GBP2023-12-31
Finished Goods/Goods for Resale
2,192,148 GBP2024-12-31
1,736,932 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,753,443 GBP2024-12-31
4,101,049 GBP2023-12-31
Other Debtors
Current
1,775,281 GBP2024-12-31
1,193,685 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
630,019 GBP2024-12-31
510,323 GBP2023-12-31
Trade Creditors/Trade Payables
Current
21,070,359 GBP2024-12-31
24,899,512 GBP2023-12-31
Amounts owed to group undertakings
Current
6,086,413 GBP2024-12-31
6,292,906 GBP2023-12-31
Other Taxation & Social Security Payable
Current
740,656 GBP2024-12-31
1,083,738 GBP2023-12-31
Other Creditors
Current
5,157,461 GBP2024-12-31
2,159,313 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,408,904 GBP2024-12-31
1,397,454 GBP2023-12-31
Creditors
Current
35,093,812 GBP2024-12-31
36,343,246 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
690,637 GBP2024-12-31
738,535 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
644,309 GBP2024-12-31
525,379 GBP2023-12-31
Minimum gross finance lease payments owing
1,343,626 GBP2024-12-31
1,284,705 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
1,320,656 GBP2024-12-31
1,248,858 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
925,000 shares2024-12-31
925,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
144,000 GBP2024-12-31
Between two and five year
576,000 GBP2024-12-31
More than five year
504,000 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,224,000 GBP2024-12-31