Cost of Sales
-6,238,924 GBP2024-01-01 ~ 2024-12-31
-9,431,639 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-544,692 GBP2024-01-01 ~ 2024-12-31
-788,960 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,062,779 GBP2024-01-01 ~ 2024-12-31
-3,380,941 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
14 GBP2024-01-01 ~ 2024-12-31
303 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-3,587 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
501,529 GBP2024-01-01 ~ 2024-12-31
652,507 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-126,896 GBP2024-01-01 ~ 2024-12-31
-134,060 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
374,633 GBP2024-01-01 ~ 2024-12-31
518,447 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
72,854 GBP2024-12-31
93,813 GBP2023-12-31
Fixed Assets - Investments
5,000,003 GBP2024-12-31
5,000,003 GBP2023-12-31
Fixed Assets
5,072,857 GBP2024-12-31
5,093,816 GBP2023-12-31
Debtors
4,137,504 GBP2024-12-31
4,467,895 GBP2023-12-31
Cash at bank and in hand
151,092 GBP2024-12-31
107,808 GBP2023-12-31
Current Assets
17,261,204 GBP2024-12-31
16,204,916 GBP2023-12-31
Net Current Assets/Liabilities
1,264,423 GBP2024-12-31
842,854 GBP2023-12-31
Total Assets Less Current Liabilities
6,337,280 GBP2024-12-31
5,936,670 GBP2023-12-31
Net Assets/Liabilities
5,713,260 GBP2024-12-31
5,338,627 GBP2023-12-31
Equity
Called up share capital
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
4,713,260 GBP2024-12-31
4,338,627 GBP2023-12-31
3,820,180 GBP2022-12-31
Equity
5,713,260 GBP2024-12-31
5,338,627 GBP2023-12-31
4,820,180 GBP2022-12-31
Audit Fees/Expenses
54,200 GBP2024-01-01 ~ 2024-12-31
34,126 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
852024-01-01 ~ 2024-12-31
852023-01-01 ~ 2023-12-31
Wages/Salaries
2,456,201 GBP2024-01-01 ~ 2024-12-31
2,435,015 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,126 GBP2024-01-01 ~ 2024-12-31
127,394 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,881,025 GBP2024-01-01 ~ 2024-12-31
2,873,989 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
355,961 GBP2024-01-01 ~ 2024-12-31
353,009 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
46,587 GBP2024-12-31
46,587 GBP2023-12-31
Furniture and fittings
73,118 GBP2024-12-31
483,524 GBP2023-12-31
Motor vehicles
10,480 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
130,185 GBP2024-12-31
530,111 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-422,880 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-422,880 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
16,305 GBP2024-12-31
6,988 GBP2023-12-31
Furniture and fittings
40,738 GBP2024-12-31
429,310 GBP2023-12-31
Motor vehicles
288 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
57,331 GBP2024-12-31
436,298 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
9,317 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
34,308 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
288 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
43,913 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-422,880 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-422,880 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
30,282 GBP2024-12-31
39,599 GBP2023-12-31
Furniture and fittings
32,380 GBP2024-12-31
54,214 GBP2023-12-31
Motor vehicles
10,192 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
12,972,608 GBP2024-12-31
11,629,213 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
70,714 GBP2024-12-31
171,388 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
320,615 GBP2024-12-31
523,838 GBP2023-12-31
Other Debtors
Current
50 GBP2024-12-31
20,797 GBP2023-12-31
Prepayments/Accrued Income
Current
142,722 GBP2024-12-31
148,497 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,342,997 GBP2024-12-31
3,084,748 GBP2023-12-31
Amounts owed to group undertakings
Current
11,311,297 GBP2024-12-31
11,743,110 GBP2023-12-31
Corporation Tax Payable
Current
230,081 GBP2024-12-31
427,682 GBP2023-12-31
Other Taxation & Social Security Payable
Current
89,472 GBP2024-12-31
103,272 GBP2023-12-31
Other Creditors
Current
22,934 GBP2024-12-31
3,250 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
274,963 GBP2024-12-31
285,380 GBP2023-12-31
Between two and five year
313,374 GBP2024-12-31
575,750 GBP2023-12-31
More than five year
0 GBP2024-12-31
12,587 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
873,717 GBP2023-12-31