Average Number of Employees
232024-01-01 ~ 2024-12-31
312023-01-01 ~ 2023-12-31
Turnover/Revenue
36,696,708 GBP2024-01-01 ~ 2024-12-31
35,812,403 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-29,847,538 GBP2024-01-01 ~ 2024-12-31
-28,650,859 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,849,170 GBP2024-01-01 ~ 2024-12-31
7,161,544 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-5,004,796 GBP2024-01-01 ~ 2024-12-31
-5,124,449 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-700,137 GBP2024-01-01 ~ 2024-12-31
-940,138 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,144,237 GBP2024-01-01 ~ 2024-12-31
1,096,957 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
116,656 GBP2024-01-01 ~ 2024-12-31
194,404 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,260,893 GBP2024-01-01 ~ 2024-12-31
1,291,361 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
920,627 GBP2024-01-01 ~ 2024-12-31
968,300 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
920,627 GBP2024-01-01 ~ 2024-12-31
968,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
42,467 GBP2024-12-31
37,700 GBP2023-12-31
Fixed Assets
42,467 GBP2024-12-31
37,700 GBP2023-12-31
Total Inventories
4,034,540 GBP2024-12-31
3,463,314 GBP2023-12-31
Debtors
Current
5,933,589 GBP2024-12-31
6,858,359 GBP2023-12-31
Cash at bank and in hand
2,833,795 GBP2024-12-31
4,695,213 GBP2023-12-31
Current Assets
12,801,924 GBP2024-12-31
15,016,886 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,442,061 GBP2024-12-31
-8,572,883 GBP2023-12-31
Net Current Assets/Liabilities
7,359,863 GBP2024-12-31
6,444,003 GBP2023-12-31
Total Assets Less Current Liabilities
7,402,330 GBP2024-12-31
6,481,703 GBP2023-12-31
Net Assets/Liabilities
7,402,330 GBP2024-12-31
6,481,703 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2023-01-01
Other miscellaneous reserve
600,000 GBP2024-12-31
600,000 GBP2023-12-31
600,000 GBP2023-01-01
Retained earnings (accumulated losses)
6,302,330 GBP2024-12-31
5,381,703 GBP2023-12-31
4,413,403 GBP2023-01-01
Equity
7,402,330 GBP2024-12-31
6,481,703 GBP2023-12-31
5,513,403 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
920,627 GBP2024-01-01 ~ 2024-12-31
968,300 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
920,627 GBP2024-01-01 ~ 2024-12-31
968,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
102024-01-01 ~ 2024-12-31
Audit Fees/Expenses
31,165 GBP2024-01-01 ~ 2024-12-31
29,850 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,479,467 GBP2024-01-01 ~ 2024-12-31
1,882,755 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
176,962 GBP2024-01-01 ~ 2024-12-31
222,608 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,745,918 GBP2024-01-01 ~ 2024-12-31
2,235,016 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,682 GBP2024-01-01 ~ 2024-12-31
17,711 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
315,223 GBP2024-01-01 ~ 2024-12-31
322,840 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
4,659 GBP2024-12-31
4,659 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
4,659 GBP2024-12-31
4,659 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
53,178 GBP2024-12-31
39,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
1,300 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
9,411 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
10,711 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
42,467 GBP2024-12-31
37,700 GBP2023-12-31
Finished Goods/Goods for Resale
4,034,540 GBP2024-12-31
3,463,314 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,768,197 GBP2024-12-31
6,743,329 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
31,794 GBP2024-12-31
30,948 GBP2023-12-31
Other Debtors
Current
14,287 GBP2024-12-31
Prepayments/Accrued Income
Current
106,404 GBP2024-12-31
79,857 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
12,907 GBP2024-12-31
4,225 GBP2023-12-31
Bank Overdrafts
-37,633 GBP2024-12-31
Cash and Cash Equivalents
2,796,162 GBP2024-12-31
4,695,213 GBP2023-12-31
Bank Overdrafts
Current
37,633 GBP2024-12-31
Trade Creditors/Trade Payables
Current
1,087,047 GBP2024-12-31
961,294 GBP2023-12-31
Amounts owed to group undertakings
Current
1,707,359 GBP2024-12-31
4,712,153 GBP2023-12-31
Corporation Tax Payable
Current
66,733 GBP2024-12-31
80,909 GBP2023-12-31
Taxation/Social Security Payable
Current
570,415 GBP2024-12-31
783,090 GBP2023-12-31
Other Creditors
Current
5 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,972,874 GBP2024-12-31
2,035,432 GBP2023-12-31
Creditors
Current
5,442,061 GBP2024-12-31
8,572,883 GBP2023-12-31
Net Deferred Tax Liability/Asset
12,907 GBP2024-12-31
4,225 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2024-12-31
500,000 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
376,301 GBP2024-12-31
498,606 GBP2023-12-31
Between one and five year
159,886 GBP2024-12-31
350,358 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
536,187 GBP2024-12-31
848,964 GBP2023-12-31