Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
70,022,887 GBP2024-01-01 ~ 2024-12-31
69,265,178 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
50,093,011 GBP2024-01-01 ~ 2024-12-31
50,942,276 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
19,929,876 GBP2024-01-01 ~ 2024-12-31
18,322,902 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
13,618,719 GBP2024-01-01 ~ 2024-12-31
12,678,909 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
6,312,598 GBP2024-01-01 ~ 2024-12-31
5,653,337 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
76,645 GBP2024-01-01 ~ 2024-12-31
64,987 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
75,372 GBP2024-01-01 ~ 2024-12-31
45,780 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
6,372,871 GBP2024-01-01 ~ 2024-12-31
5,729,244 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,589,569 GBP2024-01-01 ~ 2024-12-31
1,354,042 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
4,783,302 GBP2024-01-01 ~ 2024-12-31
4,375,202 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
5,182,466 GBP2024-01-01 ~ 2024-12-31
4,537,513 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,541,751 GBP2024-12-31
2,320,045 GBP2023-12-31
Fixed Assets - Investments
20,372 GBP2024-12-31
18,934 GBP2023-12-31
Fixed Assets
2,562,123 GBP2024-12-31
2,338,979 GBP2023-12-31
Total Inventories
12,168,655 GBP2024-12-31
10,368,463 GBP2023-12-31
Debtors
7,978,277 GBP2024-12-31
7,323,697 GBP2023-12-31
Cash at bank and in hand
1,180,437 GBP2024-12-31
2,252,141 GBP2023-12-31
Current Assets
21,327,369 GBP2024-12-31
19,944,301 GBP2023-12-31
Creditors
Current
8,657,124 GBP2024-12-31
8,898,537 GBP2023-12-31
Net Current Assets/Liabilities
12,670,245 GBP2024-12-31
11,045,764 GBP2023-12-31
Total Assets Less Current Liabilities
15,232,368 GBP2024-12-31
13,384,743 GBP2023-12-31
Net Assets/Liabilities
15,875,813 GBP2024-12-31
13,693,347 GBP2023-12-31
Equity
Called up share capital
163,838 GBP2024-12-31
163,838 GBP2023-12-31
163,838 GBP2022-12-31
Share premium
2,459,755 GBP2024-12-31
2,459,755 GBP2023-12-31
2,459,755 GBP2022-12-31
Capital redemption reserve
30 GBP2024-12-31
30 GBP2023-12-31
30 GBP2022-12-31
Retained earnings (accumulated losses)
13,252,190 GBP2024-12-31
11,069,724 GBP2023-12-31
12,532,211 GBP2022-12-31
Equity
15,875,813 GBP2024-12-31
13,693,347 GBP2023-12-31
15,155,834 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2024-01-01 ~ 2024-12-31
-6,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,000,000 GBP2024-01-01 ~ 2024-12-31
-6,000,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,182,466 GBP2024-01-01 ~ 2024-12-31
4,537,513 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
7,864,327 GBP2024-01-01 ~ 2024-12-31
7,518,682 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
733,858 GBP2024-01-01 ~ 2024-12-31
669,276 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
297,320 GBP2024-01-01 ~ 2024-12-31
215,164 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,895,505 GBP2024-01-01 ~ 2024-12-31
8,403,122 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2642024-01-01 ~ 2024-12-31
2622023-01-01 ~ 2023-12-31
Director Remuneration
318,066 GBP2024-01-01 ~ 2024-12-31
336,955 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
684,226 GBP2024-01-01 ~ 2024-12-31
604,251 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,320 GBP2024-01-01 ~ 2024-12-31
16,100 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,502,246 GBP2024-01-01 ~ 2024-12-31
1,241,806 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,593,218 GBP2024-01-01 ~ 2024-12-31
1,432,311 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,877,605 GBP2024-12-31
3,741,088 GBP2023-12-31
Furniture and fittings
370,594 GBP2024-12-31
370,594 GBP2023-12-31
Motor vehicles
3,012,461 GBP2024-12-31
2,783,677 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,323,200 GBP2024-12-31
6,957,899 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-154,257 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-486,228 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-640,485 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
62,540 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,824,253 GBP2024-12-31
2,785,364 GBP2023-12-31
Furniture and fittings
342,401 GBP2024-12-31
332,210 GBP2023-12-31
Motor vehicles
1,552,255 GBP2024-12-31
1,457,740 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,781,449 GBP2024-12-31
4,637,854 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
181,450 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
10,191 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
492,585 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
684,226 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-142,561 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-398,070 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-540,631 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
62,540 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
1,053,352 GBP2024-12-31
955,724 GBP2023-12-31
Furniture and fittings
28,193 GBP2024-12-31
38,384 GBP2023-12-31
Motor vehicles
1,460,206 GBP2024-12-31
1,325,937 GBP2023-12-31
Merchandise
12,168,655 GBP2024-12-31
10,368,463 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,818,700 GBP2024-12-31
6,875,470 GBP2023-12-31
Other Debtors
Current
627,805 GBP2024-12-31
367,732 GBP2023-12-31
Prepayments
Current
531,551 GBP2024-12-31
80,495 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
7,978,277 GBP2024-12-31
7,323,697 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,956,389 GBP2024-12-31
6,207,779 GBP2023-12-31
Amounts owed to group undertakings
Current
100,000 GBP2024-12-31
Corporation Tax Payable
Current
1,259,005 GBP2024-12-31
635,445 GBP2023-12-31
Other Taxation & Social Security Payable
Current
183,708 GBP2024-12-31
161,809 GBP2023-12-31
Other Creditors
Current
188,621 GBP2024-12-31
54,649 GBP2023-12-31
Accrued Liabilities
Current
1,189,321 GBP2024-12-31
1,171,355 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
828,500 GBP2024-12-31
778,500 GBP2023-12-31
Between one and five year
80,000 GBP2024-12-31
120,000 GBP2023-12-31
All periods
908,500 GBP2024-12-31
898,500 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
520,248 GBP2024-12-31
432,925 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
520,248 GBP2024-12-31
432,925 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
78,642 shares2024-12-31
Class 2 ordinary share
57,890 shares2024-12-31
Class 3 ordinary share
27,306 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,783,302 GBP2024-01-01 ~ 2024-12-31