Average Number of Employees
832024-01-01 ~ 2024-12-31
1052023-01-01 ~ 2023-12-31
Turnover/Revenue
13,946,131 GBP2024-01-01 ~ 2024-12-31
15,296,457 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,915,848 GBP2024-01-01 ~ 2024-12-31
-10,137,137 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,030,283 GBP2024-01-01 ~ 2024-12-31
5,159,320 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-2,094,533 GBP2024-01-01 ~ 2024-12-31
-2,152,663 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,949,763 GBP2024-01-01 ~ 2024-12-31
-3,168,088 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-14,013 GBP2024-01-01 ~ 2024-12-31
-103,890 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
502 GBP2024-01-01 ~ 2024-12-31
599 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-793 GBP2024-01-01 ~ 2024-12-31
-11,962 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
43,568 GBP2024-01-01 ~ 2024-12-31
-138,937 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
29,348 GBP2024-01-01 ~ 2024-12-31
-120,648 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
29,348 GBP2024-01-01 ~ 2024-12-31
-120,648 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
719,165 GBP2024-12-31
552,987 GBP2023-12-31
Fixed Assets
719,165 GBP2024-12-31
552,987 GBP2023-12-31
Total Inventories
5,587,537 GBP2024-12-31
5,950,227 GBP2023-12-31
Debtors
Current
1,889,127 GBP2024-12-31
1,909,551 GBP2023-12-31
Cash at bank and in hand
56,543 GBP2024-12-31
37,326 GBP2023-12-31
Current Assets
7,533,207 GBP2024-12-31
7,897,104 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,877,503 GBP2023-12-31
Net Current Assets/Liabilities
3,895,884 GBP2024-12-31
4,019,601 GBP2023-12-31
Total Assets Less Current Liabilities
4,615,049 GBP2024-12-31
4,572,588 GBP2023-12-31
Net Assets/Liabilities
4,559,181 GBP2024-12-31
4,529,833 GBP2023-12-31
Equity
Called up share capital
90,000 GBP2024-12-31
90,000 GBP2023-12-31
90,000 GBP2023-01-01
Share premium
732,583 GBP2024-12-31
732,583 GBP2023-12-31
732,583 GBP2023-01-01
Retained earnings (accumulated losses)
3,736,598 GBP2024-12-31
3,707,250 GBP2023-12-31
3,827,898 GBP2023-01-01
Equity
4,559,181 GBP2024-12-31
4,529,833 GBP2023-12-31
4,650,481 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
29,348 GBP2024-01-01 ~ 2024-12-31
-120,648 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,100 GBP2024-01-01 ~ 2024-12-31
22,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,516,206 GBP2024-01-01 ~ 2024-12-31
2,686,348 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
231,920 GBP2024-01-01 ~ 2024-12-31
233,029 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,799,026 GBP2024-01-01 ~ 2024-12-31
2,991,777 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,516 GBP2024-01-01 ~ 2024-12-31
-17,993 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
10,892 GBP2024-01-01 ~ 2024-12-31
-32,679 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,520,565 GBP2024-12-31
1,219,350 GBP2023-12-31
Furniture and fittings
814,373 GBP2024-12-31
802,263 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,334,938 GBP2024-12-31
2,021,613 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-118,256 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-118,256 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
799,593 GBP2023-12-31
Furniture and fittings
669,033 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,468,626 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
240,883 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-93,736 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-93,736 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
888,115 GBP2024-12-31
Furniture and fittings
727,658 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,615,773 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
632,450 GBP2024-12-31
419,757 GBP2023-12-31
Furniture and fittings
86,715 GBP2024-12-31
133,230 GBP2023-12-31
Finished Goods/Goods for Resale
5,587,537 GBP2024-12-31
5,950,227 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,675,313 GBP2024-12-31
1,789,564 GBP2023-12-31
Prepayments/Accrued Income
Current
213,814 GBP2024-12-31
119,987 GBP2023-12-31
Bank Overdrafts
-137 GBP2023-12-31
Cash and Cash Equivalents
56,543 GBP2024-12-31
37,189 GBP2023-12-31
Bank Overdrafts
Current
137 GBP2023-12-31
Trade Creditors/Trade Payables
Current
884,080 GBP2024-12-31
722,778 GBP2023-12-31
Amounts owed to group undertakings
Current
2,193,437 GBP2024-12-31
2,523,437 GBP2023-12-31
Taxation/Social Security Payable
Current
266,193 GBP2024-12-31
298,242 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
3,196 GBP2024-12-31
37,378 GBP2023-12-31
Other Creditors
Current
13,186 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
277,231 GBP2024-12-31
295,531 GBP2023-12-31
Creditors
Current
3,637,323 GBP2024-12-31
3,877,503 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,403 GBP2023-12-31
Minimum gross finance lease payments owing
3,031 GBP2024-12-31
38,781 GBP2023-12-31
Net Deferred Tax Liability/Asset
-55,868 GBP2024-12-31
-41,352 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-14,516 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-98,058 GBP2024-12-31
-66,250 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90,000 shares2024-12-31
90,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
160,000 GBP2024-12-31
160,000 GBP2023-12-31
Between one and five year
338,333 GBP2024-12-31
498,333 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
498,333 GBP2024-12-31
658,333 GBP2023-12-31