Turnover/Revenue
12,868,013 GBP2024-01-01 ~ 2024-12-31
12,354,843 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,805,038 GBP2024-01-01 ~ 2024-12-31
-8,470,644 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,062,975 GBP2024-01-01 ~ 2024-12-31
3,884,199 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,482,356 GBP2024-01-01 ~ 2024-12-31
-3,194,809 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
600,481 GBP2024-01-01 ~ 2024-12-31
746,553 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-140,342 GBP2024-01-01 ~ 2024-12-31
-101,081 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
465,295 GBP2024-01-01 ~ 2024-12-31
678,201 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
495,494 GBP2024-01-01 ~ 2024-12-31
678,201 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment
1,051,914 GBP2024-12-31
884,912 GBP2023-12-31
Fixed Assets
1,051,915 GBP2024-12-31
884,913 GBP2023-12-31
Total Inventories
4,584,647 GBP2024-12-31
4,645,103 GBP2023-12-31
Debtors
2,389,733 GBP2024-12-31
3,694,855 GBP2023-12-31
Cash at bank and in hand
493,655 GBP2024-12-31
189,017 GBP2023-12-31
Current Assets
7,468,035 GBP2024-12-31
8,528,975 GBP2023-12-31
Creditors
-4,549,887 GBP2024-12-31
-5,351,633 GBP2023-12-31
Net Current Assets/Liabilities
2,918,148 GBP2024-12-31
3,177,342 GBP2023-12-31
Total Assets Less Current Liabilities
3,970,063 GBP2024-12-31
4,062,255 GBP2023-12-31
Net Assets/Liabilities
3,164,336 GBP2024-12-31
3,003,690 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
3,164,236 GBP2024-12-31
3,003,590 GBP2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
495,494 GBP2024-01-01 ~ 2024-12-31
678,201 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
273,183 GBP2024-01-01 ~ 2024-12-31
179,379 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-149,242 GBP2024-12-31
-136,514 GBP2023-12-31
Audit Fees/Expenses
13,000 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,326,652 GBP2024-01-01 ~ 2024-12-31
2,019,801 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
138,835 GBP2024-01-01 ~ 2024-12-31
113,682 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
11,476 GBP2024-01-01 ~ 2024-12-31
9,597 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,476,963 GBP2024-01-01 ~ 2024-12-31
2,143,080 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
432024-01-01 ~ 2024-12-31
432023-01-01 ~ 2023-12-31
Current Tax for the Period
97,425 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
116,322 GBP2024-01-01 ~ 2024-12-31
165,550 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1 GBP2024-12-31
1 GBP2023-12-31
Intangible Assets
Net goodwill
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
28,827 GBP2024-12-31
26,138 GBP2023-12-31
Plant and equipment
322,431 GBP2024-12-31
212,143 GBP2023-12-31
Motor vehicles
1,168,014 GBP2024-12-31
961,929 GBP2023-12-31
Furniture and fittings
112,385 GBP2024-12-31
112,385 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-22,938 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-62,011 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
6,740 GBP2024-12-31
3,952 GBP2023-12-31
Plant and equipment
134,201 GBP2024-12-31
136,250 GBP2023-12-31
Motor vehicles
488,447 GBP2024-12-31
310,057 GBP2023-12-31
Furniture and fittings
11,192 GBP2024-12-31
9,685 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
2,788 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
8,391 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
212,814 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-10,440 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-34,424 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
22,087 GBP2024-12-31
22,186 GBP2023-12-31
Plant and equipment
188,230 GBP2024-12-31
75,893 GBP2023-12-31
Motor vehicles
679,567 GBP2024-12-31
651,872 GBP2023-12-31
Furniture and fittings
101,193 GBP2024-12-31
102,700 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
208,520 GBP2024-12-31
132,261 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,840,177 GBP2024-12-31
1,444,856 GBP2023-12-31
Property, Plant & Equipment - Disposals
-84,949 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
147,683 GBP2024-12-31
100,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
788,263 GBP2024-12-31
559,944 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
47,683 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
273,183 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-44,864 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
60,837 GBP2024-12-31
32,261 GBP2023-12-31
Other types of inventories not specified separately
4,584,647 GBP2024-12-31
4,645,103 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,787,843 GBP2024-12-31
2,857,641 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
372,697 GBP2024-12-31
303,646 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,199,314 GBP2024-12-31
2,790,552 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
216,312 GBP2024-12-31
203,584 GBP2023-12-31
Other Remaining Borrowings
Current
685,845 GBP2024-12-31
758,690 GBP2023-12-31
Corporation Tax Payable
Current
197,505 GBP2024-12-31
179,486 GBP2023-12-31
Creditors
Current
4,549,887 GBP2024-12-31
5,351,633 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
262,941 GBP2024-12-31
339,896 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
136,651 GBP2024-12-31
268,808 GBP2023-12-31
Other Remaining Borrowings
Non-current
12,028 GBP2024-12-31
16,684 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
825,760 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
372,697 GBP2024-12-31
303,646 GBP2023-12-31
Between one and five year
262,941 GBP2024-12-31
339,896 GBP2023-12-31
Minimum gross finance lease payments owing
635,638 GBP2024-12-31
643,542 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
635,638 GBP2024-12-31
643,542 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
159,207 GBP2024-12-31
205,088 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Dividends paid as a final distribution
334,848 GBP2024-01-01 ~ 2024-12-31
334,848 GBP2023-01-01 ~ 2023-12-31