Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
20,631,573 GBP2024-01-01 ~ 2024-12-31
21,034,885 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
12,949,408 GBP2024-01-01 ~ 2024-12-31
13,676,475 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,682,165 GBP2024-01-01 ~ 2024-12-31
7,358,410 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,706,571 GBP2024-01-01 ~ 2024-12-31
5,539,411 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,975,594 GBP2024-01-01 ~ 2024-12-31
1,821,291 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
63,830 GBP2024-01-01 ~ 2024-12-31
49,534 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
57,315 GBP2024-01-01 ~ 2024-12-31
79,085 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,982,109 GBP2024-01-01 ~ 2024-12-31
1,791,740 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
496,572 GBP2024-01-01 ~ 2024-12-31
423,870 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,485,537 GBP2024-01-01 ~ 2024-12-31
1,367,870 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,485,537 GBP2024-01-01 ~ 2024-12-31
1,367,870 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
956,903 GBP2024-12-31
638,108 GBP2023-12-31
Total Inventories
2,417,783 GBP2024-12-31
2,611,592 GBP2023-12-31
Debtors
1,297,712 GBP2024-12-31
802,180 GBP2023-12-31
Cash at bank and in hand
2,657,569 GBP2024-12-31
2,545,481 GBP2023-12-31
Current Assets
6,373,064 GBP2024-12-31
5,959,253 GBP2023-12-31
Net Current Assets/Liabilities
2,732,447 GBP2024-12-31
2,514,752 GBP2023-12-31
Total Assets Less Current Liabilities
3,689,350 GBP2024-12-31
3,152,860 GBP2023-12-31
Net Assets/Liabilities
3,554,853 GBP2024-12-31
3,069,316 GBP2023-12-31
Equity
Called up share capital
5,000 GBP2024-12-31
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,549,853 GBP2024-12-31
3,064,316 GBP2023-12-31
2,696,446 GBP2022-12-31
Equity
3,554,853 GBP2024-12-31
3,069,316 GBP2023-12-31
2,701,446 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-01-01 ~ 2024-12-31
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2024-01-01 ~ 2024-12-31
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,485,537 GBP2024-01-01 ~ 2024-12-31
1,367,870 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,960,769 GBP2024-01-01 ~ 2024-12-31
3,811,445 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
376,484 GBP2024-01-01 ~ 2024-12-31
350,786 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
145,572 GBP2024-01-01 ~ 2024-12-31
114,926 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,482,825 GBP2024-01-01 ~ 2024-12-31
4,277,157 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1232024-01-01 ~ 2024-12-31
1252023-01-01 ~ 2023-12-31
Director Remuneration
50,270 GBP2024-01-01 ~ 2024-12-31
120,270 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
243,018 GBP2024-01-01 ~ 2024-12-31
215,314 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,750 GBP2024-01-01 ~ 2024-12-31
14,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
445,619 GBP2024-01-01 ~ 2024-12-31
405,466 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
495,527 GBP2024-01-01 ~ 2024-12-31
447,935 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
276,974 GBP2023-12-31
Plant and equipment
649,474 GBP2024-12-31
620,608 GBP2023-12-31
Furniture and fittings
182,175 GBP2024-12-31
182,175 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
276,499 GBP2023-12-31
Plant and equipment
546,966 GBP2024-12-31
512,797 GBP2023-12-31
Furniture and fittings
113,634 GBP2024-12-31
90,787 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
34,169 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
22,847 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
102,508 GBP2024-12-31
107,811 GBP2023-12-31
Furniture and fittings
68,541 GBP2024-12-31
91,388 GBP2023-12-31
Land and buildings, Short leasehold
475 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,203,911 GBP2024-12-31
958,803 GBP2023-12-31
Computers
89,614 GBP2024-12-31
89,614 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,402,148 GBP2024-12-31
2,128,174 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-409,684 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-409,684 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
418,413 GBP2024-12-31
524,288 GBP2023-12-31
Computers
89,614 GBP2024-12-31
85,695 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,445,245 GBP2024-12-31
1,490,066 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
181,964 GBP2024-01-01 ~ 2024-12-31
Computers
3,919 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
243,018 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-287,839 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-287,839 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
785,498 GBP2024-12-31
434,515 GBP2023-12-31
Computers
3,919 GBP2023-12-31
Merchandise
2,417,783 GBP2024-12-31
2,611,592 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
597,518 GBP2024-12-31
682,653 GBP2023-12-31
Other Debtors
Current
6,150 GBP2024-12-31
7,700 GBP2023-12-31
Prepayments
Current
135,444 GBP2024-12-31
111,827 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,297,712 GBP2024-12-31
Current, Amounts falling due within one year
802,180 GBP2023-12-31
Trade Creditors/Trade Payables
Current
638,766 GBP2024-12-31
814,312 GBP2023-12-31
Corporation Tax Payable
Current
20,619 GBP2024-12-31
405,466 GBP2023-12-31
Other Taxation & Social Security Payable
Current
77,070 GBP2024-12-31
75,433 GBP2023-12-31
Other Creditors
Current
695,892 GBP2024-12-31
513,594 GBP2023-12-31
Accrued Liabilities
Current
88,168 GBP2024-12-31
77,693 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,580 GBP2024-12-31
2,428 GBP2023-12-31
Between one and five year
1,975 GBP2024-12-31
3,626 GBP2023-12-31
All periods
3,555 GBP2024-12-31
6,054 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
134,497 GBP2024-12-31
83,544 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,485,537 GBP2024-01-01 ~ 2024-12-31