Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
6,619,689 GBP2024-01-01 ~ 2024-12-31
7,388,860 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
5,229,887 GBP2024-01-01 ~ 2024-12-31
5,647,196 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,389,802 GBP2024-01-01 ~ 2024-12-31
1,741,664 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
650,694 GBP2024-01-01 ~ 2024-12-31
654,305 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
514,945 GBP2024-01-01 ~ 2024-12-31
561,205 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
224,163 GBP2024-01-01 ~ 2024-12-31
526,154 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
110,533 GBP2024-01-01 ~ 2024-12-31
63,048 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
3,292 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
331,969 GBP2024-01-01 ~ 2024-12-31
589,767 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
84,176 GBP2024-01-01 ~ 2024-12-31
141,394 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
247,793 GBP2024-01-01 ~ 2024-12-31
448,373 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,166,894 GBP2024-12-31
4,919,101 GBP2023-12-31
4,470,728 GBP2022-12-31
Property, Plant & Equipment
556,236 GBP2024-12-31
560,624 GBP2023-12-31
Fixed Assets - Investments
24,824 GBP2024-12-31
26,513 GBP2023-12-31
Fixed Assets
581,060 GBP2024-12-31
587,137 GBP2023-12-31
Total Inventories
771,296 GBP2024-12-31
836,142 GBP2023-12-31
Debtors
4,757,413 GBP2024-12-31
3,770,086 GBP2023-12-31
Cash at bank and in hand
1,389,148 GBP2024-12-31
3,542,381 GBP2023-12-31
Current Assets
6,917,857 GBP2024-12-31
8,148,609 GBP2023-12-31
Creditors
Current
1,989,134 GBP2024-12-31
3,472,603 GBP2023-12-31
Net Current Assets/Liabilities
4,928,723 GBP2024-12-31
4,676,006 GBP2023-12-31
Total Assets Less Current Liabilities
5,509,783 GBP2024-12-31
5,263,143 GBP2023-12-31
Net Assets/Liabilities
5,466,894 GBP2024-12-31
5,219,101 GBP2023-12-31
Equity
Called up share capital
300,000 GBP2024-12-31
300,000 GBP2023-12-31
Equity
5,466,894 GBP2024-12-31
5,219,101 GBP2023-12-31
Wages/Salaries
862,178 GBP2024-01-01 ~ 2024-12-31
864,541 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
118,166 GBP2024-01-01 ~ 2024-12-31
124,869 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
178,084 GBP2024-01-01 ~ 2024-12-31
180,196 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,158,428 GBP2024-01-01 ~ 2024-12-31
1,169,606 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
202024-01-01 ~ 2024-12-31
212023-01-01 ~ 2023-12-31
Director Remuneration
133,422 GBP2024-01-01 ~ 2024-12-31
155,855 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
32,191 GBP2024-01-01 ~ 2024-12-31
34,493 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
85,329 GBP2024-01-01 ~ 2024-12-31
132,243 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
82,992 GBP2024-01-01 ~ 2024-12-31
138,719 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
907,896 GBP2024-12-31
907,896 GBP2023-12-31
Plant and equipment
278,018 GBP2024-12-31
270,739 GBP2023-12-31
Furniture and fittings
696,330 GBP2024-12-31
675,806 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,882,244 GBP2024-12-31
1,854,441 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
455,312 GBP2024-12-31
455,312 GBP2023-12-31
Plant and equipment
260,299 GBP2024-12-31
247,628 GBP2023-12-31
Furniture and fittings
610,397 GBP2024-12-31
590,877 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,326,008 GBP2024-12-31
1,293,817 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
12,671 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
19,520 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
32,191 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
452,584 GBP2024-12-31
452,584 GBP2023-12-31
Plant and equipment
17,719 GBP2024-12-31
23,111 GBP2023-12-31
Furniture and fittings
85,933 GBP2024-12-31
84,929 GBP2023-12-31
Merchandise
771,296 GBP2024-12-31
836,142 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,980,797 GBP2024-12-31
3,599,173 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,698,150 GBP2024-12-31
72,130 GBP2023-12-31
Other Debtors
Current
3,516 GBP2023-12-31
Prepayments/Accrued Income
Current
78,466 GBP2024-12-31
95,267 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,757,413 GBP2024-12-31
3,770,086 GBP2023-12-31
Trade Creditors/Trade Payables
Current
57,491 GBP2024-12-31
30,839 GBP2023-12-31
Amounts owed to group undertakings
Current
1,276,661 GBP2024-12-31
2,591,402 GBP2023-12-31
Corporation Tax Payable
Current
87,435 GBP2024-12-31
59,315 GBP2023-12-31
Other Taxation & Social Security Payable
Current
32,018 GBP2024-12-31
33,929 GBP2023-12-31
Other Creditors
Current
27,424 GBP2024-12-31
24,388 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
146,394 GBP2024-12-31
152,934 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
38,954 GBP2024-12-31
53,519 GBP2023-12-31
Between one and five year
32,712 GBP2024-12-31
57,868 GBP2023-12-31
All periods
71,666 GBP2024-12-31
111,387 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
40,063 GBP2024-12-31
40,793 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
42,889 GBP2024-12-31
44,042 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
247,793 GBP2024-01-01 ~ 2024-12-31