(expand)Administrative Expenses
13,675,158 GBP2024-01-01 ~ 2024-12-31
12,235,500 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,979,634 GBP2024-01-01 ~ 2024-12-31
3,365,455 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,256,088 GBP2024-01-01 ~ 2024-12-31
1,056,852 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,723,546 GBP2024-01-01 ~ 2024-12-31
2,308,603 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
437,569 GBP2024-01-01 ~ 2024-12-31
583,443 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,285,977 GBP2024-01-01 ~ 2024-12-31
1,725,160 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,285,977 GBP2024-01-01 ~ 2024-12-31
1,725,160 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,672,180 GBP2024-12-31
925,178 GBP2023-12-31
Property, Plant & Equipment
8,871,078 GBP2024-12-31
9,795,256 GBP2023-12-31
Fixed Assets - Investments
262,770 GBP2024-12-31
262,770 GBP2023-12-31
Investment Property
311,699 GBP2024-12-31
70,000 GBP2023-12-31
Fixed Assets
11,117,727 GBP2024-12-31
11,053,204 GBP2023-12-31
Total Inventories
14,129,964 GBP2024-12-31
14,373,485 GBP2023-12-31
Debtors
12,762,462 GBP2024-12-31
11,563,614 GBP2023-12-31
Cash at bank and in hand
6,675 GBP2024-12-31
6,362 GBP2023-12-31
Current Assets
26,899,101 GBP2024-12-31
25,943,461 GBP2023-12-31
Creditors
Current
19,841,461 GBP2024-12-31
17,463,229 GBP2023-12-31
Net Current Assets/Liabilities
7,057,640 GBP2024-12-31
8,480,232 GBP2023-12-31
Total Assets Less Current Liabilities
18,175,367 GBP2024-12-31
19,533,436 GBP2023-12-31
Creditors
Non-current
-4,500,000 GBP2024-12-31
-2,700,000 GBP2023-12-31
Net Assets/Liabilities
11,348,580 GBP2024-12-31
14,462,603 GBP2023-12-31
Equity
Called up share capital
6,784 GBP2024-12-31
6,784 GBP2023-12-31
6,784 GBP2022-12-31
Retained earnings (accumulated losses)
11,341,796 GBP2024-12-31
14,455,819 GBP2023-12-31
13,130,659 GBP2022-12-31
Equity
11,348,580 GBP2024-12-31
14,462,603 GBP2023-12-31
13,137,443 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,400,000 GBP2024-01-01 ~ 2024-12-31
-400,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-4,400,000 GBP2024-01-01 ~ 2024-12-31
-400,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,285,977 GBP2024-01-01 ~ 2024-12-31
1,725,160 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-10,807,472 GBP2024-12-31
-9,481,428 GBP2023-12-31
-9,804,827 GBP2022-12-31
Wages/Salaries
8,407,404 GBP2024-01-01 ~ 2024-12-31
8,380,312 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
695,114 GBP2024-01-01 ~ 2024-12-31
803,684 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
188,263 GBP2024-01-01 ~ 2024-12-31
224,587 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,290,781 GBP2024-01-01 ~ 2024-12-31
9,408,583 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2362024-01-01 ~ 2024-12-31
2622023-01-01 ~ 2023-12-31
Director Remuneration
919,713 GBP2024-01-01 ~ 2024-12-31
886,581 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,479,921 GBP2024-01-01 ~ 2024-12-31
1,230,348 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
20,700 GBP2024-01-01 ~ 2024-12-31
22,395 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
482,965 GBP2024-01-01 ~ 2024-12-31
1,349 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
430,887 GBP2024-01-01 ~ 2024-12-31
577,151 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
221,415 GBP2024-12-31
21,415 GBP2023-12-31
Development expenditure
1,061,720 GBP2024-12-31
394,953 GBP2023-12-31
Computer software
579,392 GBP2024-12-31
579,392 GBP2023-12-31
Intangible Assets - Gross Cost
1,862,527 GBP2024-12-31
995,760 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
28,118 GBP2024-12-31
12,643 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
190,347 GBP2024-12-31
70,582 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
15,475 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
119,765 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
193,297 GBP2024-12-31
8,772 GBP2023-12-31
Development expenditure
1,061,720 GBP2024-12-31
394,953 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
5,286,060 GBP2024-12-31
5,055,804 GBP2023-12-31
Plant and equipment
6,805,434 GBP2024-12-31
6,565,412 GBP2023-12-31
Land and buildings, Short leasehold
45,182 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,189,971 GBP2024-12-31
640,623 GBP2023-12-31
Plant and equipment
2,621,138 GBP2024-12-31
1,995,199 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
549,348 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
625,939 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
26,145 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
19,037 GBP2024-12-31
23,796 GBP2023-12-31
Improvements to leasehold property
4,096,089 GBP2024-12-31
4,415,181 GBP2023-12-31
Plant and equipment
4,184,296 GBP2024-12-31
4,570,213 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
131,211 GBP2024-12-31
131,211 GBP2023-12-31
Computers
1,488,176 GBP2024-12-31
1,402,711 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,756,063 GBP2024-12-31
13,200,320 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
94,649 GBP2024-12-31
82,461 GBP2023-12-31
Computers
953,082 GBP2024-12-31
665,395 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,884,985 GBP2024-12-31
3,405,064 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
12,188 GBP2024-01-01 ~ 2024-12-31
Computers
287,687 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,479,921 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
36,562 GBP2024-12-31
48,750 GBP2023-12-31
Computers
535,094 GBP2024-12-31
737,316 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
315,370 GBP2023-12-31
Investments in Group Undertakings
261,770 GBP2024-12-31
261,770 GBP2023-12-31
Investment Property - Fair Value Model
311,699 GBP2024-12-31
70,000 GBP2023-12-31
Merchandise
14,129,964 GBP2024-12-31
14,373,485 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
7,993,241 GBP2024-12-31
7,936,715 GBP2023-12-31
Other Debtors
Current
33,941 GBP2024-12-31
12,869 GBP2023-12-31
Prepayments/Accrued Income
Current
1,905,003 GBP2024-12-31
774,461 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
12,762,462 GBP2024-12-31
11,563,614 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
12,807,472 GBP2024-12-31
10,681,428 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,348,729 GBP2024-12-31
87,329 GBP2023-12-31
Amounts owed to group undertakings
Current
294,242 GBP2024-12-31
294,242 GBP2023-12-31
Corporation Tax Payable
Current
482,965 GBP2024-12-31
1,349 GBP2023-12-31
Other Taxation & Social Security Payable
Current
2,353,816 GBP2024-12-31
2,524,312 GBP2023-12-31
Other Creditors
Current
257,541 GBP2024-12-31
541,940 GBP2023-12-31
Accrued Liabilities
Current
2,285,776 GBP2024-12-31
3,331,119 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
4,500,000 GBP2024-12-31
2,700,000 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
2,000,000 GBP2024-12-31
Between two and five year, Non-current
2,500,000 GBP2024-12-31
Non-current, Between two and five year
1,500,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,808,440 GBP2024-12-31
1,734,215 GBP2023-12-31
Between one and five year
6,269,968 GBP2024-12-31
6,670,316 GBP2023-12-31
More than five year
2,143,469 GBP2024-12-31
3,312,634 GBP2023-12-31
All periods
10,221,877 GBP2024-12-31
11,717,165 GBP2023-12-31
Bank Overdrafts
Secured
10,807,472 GBP2024-12-31
9,481,428 GBP2023-12-31
Bank Borrowings
Secured
6,500,000 GBP2024-12-31
3,900,000 GBP2023-12-31
Total Borrowings
Secured
17,307,472 GBP2024-12-31
13,381,428 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
2,326,787 GBP2024-12-31
2,396,579 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,326,787 GBP2024-12-31
2,370,833 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,784 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,285,977 GBP2024-01-01 ~ 2024-12-31