Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
77,090,455 GBP2024-01-01 ~ 2024-12-31
58,352,118 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-73,556,290 GBP2024-01-01 ~ 2024-12-31
-55,724,096 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,534,165 GBP2024-01-01 ~ 2024-12-31
2,628,022 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,797,089 GBP2024-01-01 ~ 2024-12-31
-2,122,549 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,356,552 GBP2024-01-01 ~ 2024-12-31
1,081,261 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,624 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
846,134 GBP2024-01-01 ~ 2024-12-31
711,911 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
622,735 GBP2024-01-01 ~ 2024-12-31
460,589 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
622,735 GBP2024-01-01 ~ 2024-12-31
975,421 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,969,411 GBP2024-12-31
4,975,501 GBP2023-12-31
Investment Property
800,000 GBP2024-12-31
800,000 GBP2023-12-31
Fixed Assets
5,769,411 GBP2024-12-31
5,775,501 GBP2023-12-31
Total Inventories
19,593,915 GBP2024-12-31
14,097,079 GBP2023-12-31
Debtors
1,985,068 GBP2024-12-31
1,120,337 GBP2023-12-31
Current Assets
21,578,983 GBP2024-12-31
15,217,416 GBP2023-12-31
Creditors
Current
20,648,578 GBP2024-12-31
14,791,810 GBP2023-12-31
Net Current Assets/Liabilities
930,405 GBP2024-12-31
425,606 GBP2023-12-31
Total Assets Less Current Liabilities
6,699,816 GBP2024-12-31
6,201,107 GBP2023-12-31
Creditors
Non-current
-213,754 GBP2024-12-31
Net Assets/Liabilities
6,096,709 GBP2024-12-31
5,823,974 GBP2023-12-31
Equity
Called up share capital
500,002 GBP2024-12-31
500,002 GBP2023-12-31
500,002 GBP2022-12-31
Revaluation reserve
1,597,558 GBP2024-12-31
1,627,231 GBP2023-12-31
1,135,855 GBP2022-12-31
Retained earnings (accumulated losses)
3,999,149 GBP2024-12-31
3,696,741 GBP2023-12-31
3,452,696 GBP2022-12-31
Equity
6,096,709 GBP2024-12-31
5,823,974 GBP2023-12-31
5,088,553 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-350,000 GBP2024-01-01 ~ 2024-12-31
-240,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-350,000 GBP2024-01-01 ~ 2024-12-31
-240,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
652,408 GBP2024-01-01 ~ 2024-12-31
484,045 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,758,928 GBP2024-01-01 ~ 2024-12-31
2,844,427 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
501,156 GBP2024-01-01 ~ 2024-12-31
343,563 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
133,650 GBP2024-01-01 ~ 2024-12-31
81,431 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,393,734 GBP2024-01-01 ~ 2024-12-31
3,269,421 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1542024-01-01 ~ 2024-12-31
1282023-01-01 ~ 2023-12-31
Director Remuneration
88,053 GBP2024-01-01 ~ 2024-12-31
90,432 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
261,723 GBP2024-01-01 ~ 2024-12-31
219,325 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,940 GBP2024-01-01 ~ 2024-12-31
13,900 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
211,179 GBP2024-01-01 ~ 2024-12-31
36,953 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
211,534 GBP2024-01-01 ~ 2024-12-31
177,978 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,087,058 GBP2024-12-31
3,082,296 GBP2023-12-31
Improvements to leasehold property
1,105,315 GBP2024-12-31
1,104,395 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
14,076 GBP2024-12-31
2,111 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
42,957 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
11,965 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
42,957 GBP2024-12-31
Property, Plant & Equipment
Land and buildings
3,044,101 GBP2024-12-31
3,082,296 GBP2023-12-31
Improvements to leasehold property
1,091,239 GBP2024-12-31
1,102,284 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
907,521 GBP2024-12-31
660,465 GBP2023-12-31
Furniture and fittings
483,422 GBP2024-12-31
448,500 GBP2023-12-31
Motor vehicles
82,656 GBP2024-12-31
82,656 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,783,003 GBP2024-12-31
5,495,343 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
402,919 GBP2024-12-31
259,557 GBP2023-12-31
Furniture and fittings
251,679 GBP2024-12-31
172,934 GBP2023-12-31
Motor vehicles
40,529 GBP2024-12-31
26,149 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
813,592 GBP2024-12-31
519,842 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
143,362 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
78,745 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
14,380 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
293,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
504,602 GBP2024-12-31
400,908 GBP2023-12-31
Furniture and fittings
231,743 GBP2024-12-31
275,566 GBP2023-12-31
Motor vehicles
42,127 GBP2024-12-31
56,507 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
256,941 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
32,027 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
39,303 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
217,638 GBP2024-12-31
Investment Property - Fair Value Model
800,000 GBP2023-12-31
Merchandise
19,593,915 GBP2024-12-31
14,097,079 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,324,394 GBP2024-12-31
728,150 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
158,853 GBP2024-12-31
8,814 GBP2023-12-31
Other Debtors
Current
325,372 GBP2024-12-31
200,026 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
74,263 GBP2023-12-31
Prepayments
Current
176,449 GBP2024-12-31
109,084 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,985,068 GBP2024-12-31
1,120,337 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
121,339 GBP2024-12-31
142,452 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
63,059 GBP2024-12-31
Trade Creditors/Trade Payables
Current
18,223,711 GBP2024-12-31
13,109,226 GBP2023-12-31
Amounts owed to group undertakings
Current
900,986 GBP2024-12-31
623,679 GBP2023-12-31
Corporation Tax Payable
Current
211,179 GBP2024-12-31
Other Taxation & Social Security Payable
Current
158,576 GBP2024-12-31
112,655 GBP2023-12-31
Other Creditors
Current
374,165 GBP2024-12-31
358,685 GBP2023-12-31
Accrued Liabilities
Current
342,781 GBP2024-12-31
242,694 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
213,754 GBP2024-12-31
Current, hire purchase agreements, Amounts falling due within one year
63,059 GBP2024-12-31
hire purchase agreements
276,813 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
144,913 GBP2024-12-31
40,000 GBP2023-12-31
Between one and five year
140,994 GBP2024-12-31
160,000 GBP2023-12-31
More than five year
3,333 GBP2023-12-31
All periods
285,907 GBP2024-12-31
203,333 GBP2023-12-31
Bank Overdrafts
Secured
121,339 GBP2024-12-31
142,452 GBP2023-12-31
Total Borrowings
Secured
17,905,030 GBP2024-12-31
11,939,213 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
389,353 GBP2024-12-31
377,133 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,002 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
622,735 GBP2024-01-01 ~ 2024-12-31