Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Property, Plant & Equipment
882,161 GBP2024-12-31
1,347,117 GBP2023-12-31
Fixed Assets - Investments
16,776 GBP2024-12-31
16,776 GBP2023-12-31
Fixed Assets
898,937 GBP2024-12-31
1,363,893 GBP2023-12-31
Total Inventories
3,419,702 GBP2024-12-31
3,368,604 GBP2023-12-31
Debtors
7,432,070 GBP2024-12-31
7,561,793 GBP2023-12-31
Cash at bank and in hand
5,377,990 GBP2024-12-31
2,518,233 GBP2023-12-31
Current Assets
16,229,762 GBP2024-12-31
13,448,630 GBP2023-12-31
Creditors
Current
8,230,967 GBP2024-12-31
7,688,994 GBP2023-12-31
Net Current Assets/Liabilities
7,998,795 GBP2024-12-31
5,759,636 GBP2023-12-31
Total Assets Less Current Liabilities
8,897,732 GBP2024-12-31
7,123,529 GBP2023-12-31
Net Assets/Liabilities
8,744,225 GBP2024-12-31
6,911,472 GBP2023-12-31
Equity
Called up share capital
74,500 GBP2024-12-31
74,500 GBP2023-12-31
100,000 GBP2022-12-31
Capital redemption reserve
25,500 GBP2024-12-31
25,500 GBP2023-12-31
Retained earnings (accumulated losses)
8,644,225 GBP2024-12-31
6,811,472 GBP2023-12-31
5,237,458 GBP2022-12-31
Equity
8,744,225 GBP2024-12-31
6,911,472 GBP2023-12-31
5,337,458 GBP2022-12-31
Issue of Equity Instruments
Called up share capital
-25,500 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
-25,500 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,619,010 GBP2024-01-01 ~ 2024-12-31
1,574,014 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,619,010 GBP2024-01-01 ~ 2024-12-31
1,599,514 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,786,257 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-1,786,257 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
352024-01-01 ~ 2024-12-31
392023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,500,000 GBP2023-12-31
Land and buildings, Short leasehold
154,036 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-1,500,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
216,662 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
700,000 GBP2023-12-31
Land and buildings, Short leasehold
23,730 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
10,000 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
15,464 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-710,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
15,464 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
201,198 GBP2024-12-31
Land and buildings
800,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
266,403 GBP2024-12-31
175,261 GBP2023-12-31
Motor vehicles
560,846 GBP2024-12-31
363,245 GBP2023-12-31
Computers
28,687 GBP2024-12-31
28,687 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,245,904 GBP2024-12-31
2,221,229 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-34,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-1,534,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
229,565 GBP2024-12-31
131,382 GBP2023-12-31
Computers
21,421 GBP2024-12-31
19,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
363,743 GBP2024-12-31
874,112 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
50,249 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
113,766 GBP2024-01-01 ~ 2024-12-31
Computers
2,421 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
215,214 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-15,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-725,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
50,249 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
216,154 GBP2024-12-31
175,261 GBP2023-12-31
Motor vehicles
331,281 GBP2024-12-31
231,863 GBP2023-12-31
Computers
7,266 GBP2024-12-31
9,687 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
16,776 GBP2023-12-31
Investments in Group Undertakings
16,776 GBP2024-12-31
16,776 GBP2023-12-31
Merchandise
3,419,702 GBP2024-12-31
3,368,604 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,642,574 GBP2024-12-31
6,442,185 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
893,233 GBP2024-12-31
40,569 GBP2023-12-31
Other Debtors
Current
262,040 GBP2023-12-31
Prepayments/Accrued Income
Current
784,884 GBP2024-12-31
705,620 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,320,691 GBP2024-12-31
7,450,414 GBP2023-12-31
Other Debtors
Non-current
111,379 GBP2024-12-31
111,379 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
143,398 GBP2024-12-31
217,902 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,940,793 GBP2024-12-31
4,016,172 GBP2023-12-31
Amounts owed to group undertakings
Current
547,656 GBP2023-12-31
Corporation Tax Payable
Current
394,900 GBP2024-12-31
538,782 GBP2023-12-31
Other Creditors
Current
349,402 GBP2024-12-31
412,955 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,002,012 GBP2024-12-31
1,709,208 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
871,516 GBP2024-12-31
941,420 GBP2023-12-31
Between one and five year
2,892,043 GBP2024-12-31
3,337,559 GBP2023-12-31
More than five year
2,698,000 GBP2024-12-31
3,124,000 GBP2023-12-31
All periods
6,461,559 GBP2024-12-31
7,402,979 GBP2023-12-31
Bank Overdrafts
Secured
143,398 GBP2024-12-31
217,902 GBP2023-12-31
Total Borrowings
Secured
143,398 GBP2024-12-31
217,902 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
138,007 GBP2024-12-31
39,557 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
74,500 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,443,470 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
2,443,470 GBP2024-01-01 ~ 2024-12-31