Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
42,517,876 GBP2024-01-01 ~ 2024-12-31
47,451,597 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-41,377,638 GBP2024-01-01 ~ 2024-12-31
-45,484,424 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,140,238 GBP2024-01-01 ~ 2024-12-31
1,967,173 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,672,523 GBP2024-01-01 ~ 2024-12-31
-1,788,712 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-463,545 GBP2024-01-01 ~ 2024-12-31
247,028 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,155 GBP2024-01-01 ~ 2024-12-31
3,460 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-16,950 GBP2024-01-01 ~ 2024-12-31
-3,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-476,340 GBP2024-01-01 ~ 2024-12-31
247,488 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-476,340 GBP2024-01-01 ~ 2024-12-31
247,488 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-476,340 GBP2024-01-01 ~ 2024-12-31
247,488 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
454,216 GBP2024-12-31
511,189 GBP2023-12-31
Fixed Assets - Investments
111,667 GBP2024-12-31
111,667 GBP2023-12-31
Fixed Assets
565,883 GBP2024-12-31
622,856 GBP2023-12-31
Total Inventories
7,722,370 GBP2024-12-31
7,954,728 GBP2023-12-31
Debtors
685,512 GBP2024-12-31
629,418 GBP2023-12-31
Cash at bank and in hand
28,397 GBP2024-12-31
32,826 GBP2023-12-31
Current Assets
8,436,279 GBP2024-12-31
8,616,972 GBP2023-12-31
Creditors
Current
8,129,853 GBP2024-12-31
7,839,764 GBP2023-12-31
Net Current Assets/Liabilities
306,426 GBP2024-12-31
777,208 GBP2023-12-31
Total Assets Less Current Liabilities
872,309 GBP2024-12-31
1,400,064 GBP2023-12-31
Creditors
Non-current
46,740 GBP2023-12-31
Net Assets/Liabilities
872,309 GBP2024-12-31
1,353,324 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Retained earnings (accumulated losses)
772,309 GBP2024-12-31
1,253,324 GBP2023-12-31
1,060,947 GBP2022-12-31
Equity
872,309 GBP2024-12-31
1,353,324 GBP2023-12-31
1,160,947 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,675 GBP2024-01-01 ~ 2024-12-31
-55,111 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-4,675 GBP2024-01-01 ~ 2024-12-31
-55,111 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-476,340 GBP2024-01-01 ~ 2024-12-31
247,488 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-247,607 GBP2024-12-31
-445,104 GBP2023-12-31
Wages/Salaries
2,751,182 GBP2024-01-01 ~ 2024-12-31
2,831,824 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,914 GBP2024-01-01 ~ 2024-12-31
60,685 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,809,096 GBP2024-01-01 ~ 2024-12-31
2,892,509 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
872024-01-01 ~ 2024-12-31
902023-01-01 ~ 2023-12-31
Director Remuneration
91,466 GBP2024-01-01 ~ 2024-12-31
75,687 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
199,638 GBP2024-01-01 ~ 2024-12-31
174,042 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,300 GBP2024-01-01 ~ 2024-12-31
18,300 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-119,085 GBP2024-01-01 ~ 2024-12-31
58,160 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
4,675 GBP2024-01-01 ~ 2024-12-31
55,111 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,143,639 GBP2024-12-31
1,100,474 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,293,640 GBP2024-12-31
2,150,975 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,034,968 GBP2024-12-31
969,578 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,839,424 GBP2024-12-31
1,639,786 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
134,248 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
65,390 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
199,638 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
108,671 GBP2024-12-31
130,896 GBP2023-12-31
Land and buildings, Short leasehold
380,293 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
111,767 GBP2023-12-31
Investments in Group Undertakings
111,667 GBP2024-12-31
111,667 GBP2023-12-31
Merchandise
4,066,382 GBP2024-12-31
4,863,973 GBP2023-12-31
Raw Materials
315,449 GBP2024-12-31
311,585 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
368,671 GBP2024-12-31
256,075 GBP2023-12-31
Other Debtors
Current
125,218 GBP2024-12-31
173,464 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
47,853 GBP2024-12-31
Prepayments
Current
143,102 GBP2024-12-31
197,990 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
685,512 GBP2024-12-31
627,529 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
247,607 GBP2024-12-31
445,104 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,441,469 GBP2024-12-31
2,492,246 GBP2023-12-31
Amounts owed to group undertakings
Current
111,667 GBP2024-12-31
111,667 GBP2023-12-31
Other Taxation & Social Security Payable
Current
58,114 GBP2024-12-31
63,251 GBP2023-12-31
Other Creditors
Current
7,870 GBP2024-12-31
7,870 GBP2023-12-31
Accrued Liabilities
Current
182,346 GBP2024-12-31
239,571 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-476,340 GBP2024-01-01 ~ 2024-12-31