Cost of Sales
-12,705,415 GBP2024-01-01 ~ 2024-12-31
-13,900,019 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-2,237,999 GBP2024-01-01 ~ 2024-12-31
-2,337,469 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,019,441 GBP2024-01-01 ~ 2024-12-31
-4,696,069 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,746 GBP2024-01-01 ~ 2024-12-31
3,831 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
103,947 GBP2024-01-01 ~ 2024-12-31
656,983 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-42,203 GBP2024-01-01 ~ 2024-12-31
-158,873 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
61,744 GBP2024-01-01 ~ 2024-12-31
498,110 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,665,466 GBP2024-12-31
1,721,665 GBP2023-12-31
Debtors
3,150,630 GBP2024-12-31
3,619,850 GBP2023-12-31
Cash at bank and in hand
439,047 GBP2024-12-31
1,744,123 GBP2023-12-31
Current Assets
8,677,948 GBP2024-12-31
9,598,724 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,293,397 GBP2023-12-31
Net Current Assets/Liabilities
7,202,758 GBP2024-12-31
7,305,327 GBP2023-12-31
Total Assets Less Current Liabilities
8,868,224 GBP2024-12-31
9,026,992 GBP2023-12-31
Net Assets/Liabilities
8,850,736 GBP2024-12-31
9,026,992 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)
8,750,736 GBP2024-12-31
8,926,992 GBP2023-12-31
8,428,882 GBP2022-12-31
Equity
8,850,736 GBP2024-12-31
9,026,992 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
61,744 GBP2024-01-01 ~ 2024-12-31
498,110 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-238,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
38,000 GBP2024-01-01 ~ 2024-12-31
62,920 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
692024-01-01 ~ 2024-12-31
702023-01-01 ~ 2023-12-31
Wages/Salaries
2,461,744 GBP2024-01-01 ~ 2024-12-31
2,443,475 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
165,329 GBP2024-01-01 ~ 2024-12-31
152,998 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,881,861 GBP2024-01-01 ~ 2024-12-31
2,844,915 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
197,974 GBP2024-01-01 ~ 2024-12-31
234,920 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
42,203 GBP2024-01-01 ~ 2024-12-31
181,220 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,470,497 GBP2023-12-31
Plant and equipment
25,222 GBP2024-12-31
25,222 GBP2023-12-31
Furniture and fittings
993,134 GBP2024-12-31
941,452 GBP2023-12-31
Motor vehicles
161,488 GBP2024-12-31
156,532 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,650,341 GBP2024-12-31
3,593,703 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-64,489 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-64,489 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,470,497 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
17,240 GBP2024-12-31
12,435 GBP2023-12-31
Furniture and fittings
862,213 GBP2024-12-31
783,049 GBP2023-12-31
Motor vehicles
42,512 GBP2024-12-31
57,293 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,984,875 GBP2024-12-31
1,872,038 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,805 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
79,164 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
31,708 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
159,326 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-46,489 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-46,489 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,062,910 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,407,587 GBP2024-12-31
Plant and equipment
7,982 GBP2024-12-31
12,787 GBP2023-12-31
Furniture and fittings
130,921 GBP2024-12-31
158,403 GBP2023-12-31
Motor vehicles
118,976 GBP2024-12-31
99,239 GBP2023-12-31
Owned/Freehold, Land and buildings
1,451,236 GBP2023-12-31
Finished Goods/Goods for Resale
5,088,271 GBP2024-12-31
4,234,751 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,632,240 GBP2024-12-31
2,721,975 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
80,820 GBP2024-12-31
149,266 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
31,110 GBP2024-12-31
51,370 GBP2023-12-31
Other Debtors
Current
86,970 GBP2024-12-31
105,377 GBP2023-12-31
Prepayments/Accrued Income
Current
319,490 GBP2024-12-31
567,277 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
0 GBP2024-12-31
24,585 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,150,630 GBP2024-12-31
Current, Amounts falling due within one year
3,619,850 GBP2023-12-31
Trade Creditors/Trade Payables
Current
388,347 GBP2024-12-31
672,730 GBP2023-12-31
Amounts owed to group undertakings
Current
48,444 GBP2024-12-31
53,612 GBP2023-12-31
Other Taxation & Social Security Payable
Current
366,153 GBP2024-12-31
285,946 GBP2023-12-31
Other Creditors
Current
34,877 GBP2024-12-31
28,996 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
637,369 GBP2024-12-31
1,252,113 GBP2023-12-31
Creditors
Current
1,475,190 GBP2024-12-31
2,293,397 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
85,240 GBP2024-12-31
79,985 GBP2023-12-31
Between two and five year
173,028 GBP2024-12-31
80,716 GBP2023-12-31
More than five year
757 GBP2024-12-31
2,055 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
259,025 GBP2024-12-31
162,756 GBP2023-12-31