(expand)Distribution Costs
-17,669,771 GBP2024-01-01 ~ 2024-12-31
-17,692,534 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-11,299,009 GBP2024-01-01 ~ 2024-12-31
-12,914,831 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-262,302 GBP2024-01-01 ~ 2024-12-31
-2,418,373 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
17,598 GBP2024-01-01 ~ 2024-12-31
24,394 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-719,565 GBP2024-01-01 ~ 2024-12-31
-2,864,237 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-719,565 GBP2024-01-01 ~ 2024-12-31
-2,768,945 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
573,259 GBP2024-12-31
524,645 GBP2023-12-31
Fixed Assets - Investments
107,482 GBP2024-12-31
107,482 GBP2023-12-31
Fixed Assets
680,741 GBP2024-12-31
632,127 GBP2023-12-31
Total Inventories
7,217,830 GBP2024-12-31
7,181,100 GBP2023-12-31
Debtors
Non-current
496,006 GBP2024-12-31
470,985 GBP2023-12-31
Current
10,086,899 GBP2024-12-31
11,300,845 GBP2023-12-31
Cash at bank and in hand
225,450 GBP2024-12-31
48,466 GBP2023-12-31
Current Assets
18,026,185 GBP2024-12-31
19,001,396 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-10,349,239 GBP2024-12-31
-10,613,624 GBP2023-12-31
Net Current Assets/Liabilities
7,676,946 GBP2024-12-31
8,387,772 GBP2023-12-31
Total Assets Less Current Liabilities
8,357,687 GBP2024-12-31
9,019,899 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-120,578 GBP2024-12-31
Net Assets/Liabilities
8,237,109 GBP2024-12-31
8,956,674 GBP2023-12-31
Equity
Called up share capital
435,463 GBP2024-12-31
435,463 GBP2023-12-31
435,463 GBP2023-01-01
Capital redemption reserve
67,837 GBP2024-12-31
67,837 GBP2023-12-31
67,837 GBP2023-01-01
Retained earnings (accumulated losses)
7,733,809 GBP2024-12-31
8,453,374 GBP2023-12-31
11,222,319 GBP2023-01-01
Equity
8,237,109 GBP2024-12-31
8,956,674 GBP2023-12-31
11,725,619 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-719,565 GBP2024-01-01 ~ 2024-12-31
-2,768,945 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
300,033 GBP2024-01-01 ~ 2024-12-31
371,615 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
-5,688,433 GBP2024-12-31
-5,770,578 GBP2023-12-31
-6,687,432 GBP2023-01-01
Bank Overdrafts
-5,913,883 GBP2024-12-31
-5,819,044 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
332024-01-01 ~ 2024-12-31
Computers
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
40,950 GBP2024-01-01 ~ 2024-12-31
58,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,877,499 GBP2024-01-01 ~ 2024-12-31
6,925,031 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
589,010 GBP2024-01-01 ~ 2024-12-31
693,895 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,123,611 GBP2024-01-01 ~ 2024-12-31
8,503,696 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
575,506 GBP2024-01-01 ~ 2024-12-31
672,239 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-95,292 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-179,891 GBP2024-01-01 ~ 2024-12-31
-673,096 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
585,613 GBP2024-12-31
585,613 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
679,648 GBP2024-12-31
679,648 GBP2023-12-31
Motor vehicles
1,500,354 GBP2024-12-31
1,619,349 GBP2023-12-31
Furniture and fittings
344,009 GBP2024-12-31
268,549 GBP2023-12-31
Computers
2,233,978 GBP2024-12-31
2,232,968 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,757,989 GBP2024-12-31
4,800,514 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-399,956 GBP2024-01-01 ~ 2024-12-31
Computers
-10,277 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-410,233 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
609,084 GBP2023-12-31
Motor vehicles
1,277,596 GBP2023-12-31
Furniture and fittings
210,720 GBP2023-12-31
Computers
2,178,469 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,275,869 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
50,557 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
27,822 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
300,033 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-386,562 GBP2024-01-01 ~ 2024-12-31
Computers
-4,610 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-391,172 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
649,732 GBP2024-12-31
Motor vehicles
1,072,040 GBP2024-12-31
Furniture and fittings
261,277 GBP2024-12-31
Computers
2,201,681 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,184,730 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
29,916 GBP2024-12-31
70,564 GBP2023-12-31
Motor vehicles
428,314 GBP2024-12-31
341,753 GBP2023-12-31
Furniture and fittings
82,732 GBP2024-12-31
57,829 GBP2023-12-31
Computers
32,297 GBP2024-12-31
54,499 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
341,800 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
302,390 GBP2023-12-31
Investments in Subsidiaries
25,450 GBP2024-12-31
25,450 GBP2023-12-31
Finished Goods/Goods for Resale
7,217,830 GBP2024-12-31
7,181,100 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
8,062,668 GBP2024-12-31
7,990,305 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
69,118 GBP2024-12-31
1,159,143 GBP2023-12-31
Other Debtors
Current
1,299,355 GBP2024-12-31
1,448,396 GBP2023-12-31
Prepayments/Accrued Income
Current
653,591 GBP2024-12-31
585,750 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
2,167 GBP2024-12-31
117,251 GBP2023-12-31
Bank Overdrafts
Current
5,913,883 GBP2024-12-31
5,819,044 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,295,683 GBP2024-12-31
2,289,803 GBP2023-12-31
Amounts owed to group undertakings
Current
324,065 GBP2023-12-31
Taxation/Social Security Payable
Current
991,297 GBP2024-12-31
1,060,843 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
112,766 GBP2024-12-31
143,206 GBP2023-12-31
Other Creditors
Current
116,345 GBP2024-12-31
137,949 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
919,265 GBP2024-12-31
838,714 GBP2023-12-31
Creditors
Current
10,349,239 GBP2024-12-31
10,613,624 GBP2023-12-31
Other Remaining Borrowings
Non-current
518 GBP2024-12-31
2,300 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
120,060 GBP2024-12-31
60,925 GBP2023-12-31
Creditors
Non-current
120,578 GBP2024-12-31
63,225 GBP2023-12-31
Minimum gross finance lease payments owing
232,826 GBP2024-12-31
204,131 GBP2023-12-31
Net Deferred Tax Liability/Asset
130,680 GBP2024-12-31
130,680 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,321,630 shares2024-12-31
4,321,630 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.1000002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,169,600 shares2024-12-31
1,169,600 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.0010002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
170,000 shares2024-12-31
170,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.0100002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
430,000 shares2024-12-31
430,000 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.0010002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
751,362 GBP2024-12-31
553,375 GBP2023-12-31
Between one and five year
986,086 GBP2024-12-31
1,416,819 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,737,448 GBP2024-12-31
1,970,194 GBP2023-12-31