Average Number of Employees
552024-01-01 ~ 2024-12-31
582023-01-01 ~ 2023-12-31
Turnover/Revenue
14,524,358 GBP2024-01-01 ~ 2024-12-31
13,593,608 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-9,934,689 GBP2024-01-01 ~ 2024-12-31
-9,389,128 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,589,669 GBP2024-01-01 ~ 2024-12-31
4,204,480 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,656,941 GBP2024-01-01 ~ 2024-12-31
-1,764,268 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,799,097 GBP2024-01-01 ~ 2024-12-31
-2,433,573 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
417,943 GBP2024-01-01 ~ 2024-12-31
144,186 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,969 GBP2024-01-01 ~ 2024-12-31
1,800 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
257,853 GBP2024-01-01 ~ 2024-12-31
38,793 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
197,480 GBP2024-01-01 ~ 2024-12-31
8,689 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
246,333 GBP2024-01-01 ~ 2024-12-31
18,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
509,792 GBP2024-12-31
676,798 GBP2023-12-31
Total Inventories
5,300,717 GBP2024-12-31
4,909,618 GBP2023-12-31
Debtors
Current
4,960,338 GBP2024-12-31
4,026,332 GBP2023-12-31
Cash at bank and in hand
90,464 GBP2024-12-31
400,966 GBP2023-12-31
Current Assets
10,351,519 GBP2024-12-31
9,336,916 GBP2023-12-31
Net Current Assets/Liabilities
6,433,590 GBP2024-12-31
6,423,500 GBP2023-12-31
Total Assets Less Current Liabilities
6,943,382 GBP2024-12-31
7,100,298 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-266,430 GBP2023-12-31
Net Assets/Liabilities
6,803,903 GBP2024-12-31
6,813,273 GBP2023-12-31
Equity
Called up share capital
4,994 GBP2024-12-31
4,994 GBP2023-12-31
4,994 GBP2023-01-01
Share premium
181,419 GBP2024-12-31
181,419 GBP2023-12-31
181,419 GBP2023-01-01
Capital redemption reserve
900 GBP2024-12-31
900 GBP2023-12-31
900 GBP2023-01-01
Other miscellaneous reserve
43,542 GBP2024-12-31
-5,311 GBP2023-12-31
-15,385 GBP2023-01-01
Retained earnings (accumulated losses)
6,573,048 GBP2024-12-31
6,631,271 GBP2023-12-31
6,946,945 GBP2023-01-01
Equity
6,803,903 GBP2024-12-31
6,813,273 GBP2023-12-31
7,118,873 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
197,480 GBP2024-01-01 ~ 2024-12-31
8,689 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
197,480 GBP2024-01-01 ~ 2024-12-31
8,689 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-255,703 GBP2024-01-01 ~ 2024-12-31
-324,363 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-255,703 GBP2024-01-01 ~ 2024-12-31
-324,363 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-255,703 GBP2024-01-01 ~ 2024-12-31
-324,363 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-255,703 GBP2024-01-01 ~ 2024-12-31
-324,363 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,650 GBP2024-01-01 ~ 2024-12-31
14,904 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,561,504 GBP2024-01-01 ~ 2024-12-31
1,535,968 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
137,758 GBP2024-01-01 ~ 2024-12-31
127,370 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,069,465 GBP2024-01-01 ~ 2024-12-31
1,696,343 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
44,321 GBP2024-01-01 ~ 2024-12-31
64,746 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,965 GBP2024-01-01 ~ 2024-12-31
30,104 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
64,463 GBP2024-01-01 ~ 2024-12-31
9,124 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
336,939 GBP2024-12-31
318,871 GBP2023-12-31
Motor vehicles
189,723 GBP2024-12-31
222,798 GBP2023-12-31
Furniture and fittings
561,876 GBP2024-12-31
561,276 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,167,887 GBP2024-12-31
1,182,294 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-66,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-66,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
108,655 GBP2023-12-31
Motor vehicles
98,684 GBP2023-12-31
Furniture and fittings
265,406 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
505,496 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
141,833 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
49,875 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
67,385 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-56,619 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-56,619 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
167,536 GBP2024-12-31
Motor vehicles
94,332 GBP2024-12-31
Furniture and fittings
352,165 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
658,095 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
169,403 GBP2024-12-31
210,216 GBP2023-12-31
Motor vehicles
95,391 GBP2024-12-31
124,114 GBP2023-12-31
Furniture and fittings
209,711 GBP2024-12-31
295,870 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
126,765 GBP2024-12-31
176,640 GBP2023-12-31
Under hire purchased contracts or finance leases
179,296 GBP2024-12-31
246,682 GBP2023-12-31
Finished Goods/Goods for Resale
5,300,717 GBP2024-12-31
4,909,618 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,618,286 GBP2024-12-31
2,281,271 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,223,037 GBP2024-12-31
1,602,845 GBP2023-12-31
Other Debtors
Current
5,564 GBP2024-12-31
5,288 GBP2023-12-31
Prepayments/Accrued Income
Current
54,539 GBP2024-12-31
136,928 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
15,370 GBP2024-12-31
Bank Overdrafts
-26,357 GBP2024-12-31
Cash and Cash Equivalents
64,107 GBP2024-12-31
400,966 GBP2023-12-31
Bank Overdrafts
Current
26,357 GBP2024-12-31
Bank Borrowings
Current
58,776 GBP2024-12-31
360,712 GBP2023-12-31
Trade Creditors/Trade Payables
Current
550,242 GBP2024-12-31
655,730 GBP2023-12-31
Corporation Tax Payable
Current
96,338 GBP2024-12-31
Taxation/Social Security Payable
Current
557,851 GBP2024-12-31
298,367 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
66,560 GBP2024-12-31
60,024 GBP2023-12-31
Other Creditors
Current
1,322,006 GBP2024-12-31
977,772 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,239,799 GBP2024-12-31
555,500 GBP2023-12-31
Creditors
Current
3,917,929 GBP2024-12-31
2,913,416 GBP2023-12-31
Bank Borrowings
Non-current
29,387 GBP2024-12-31
88,163 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
110,092 GBP2024-12-31
178,267 GBP2023-12-31
Creditors
Non-current
139,479 GBP2024-12-31
266,430 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
29,387 GBP2024-12-31
Between two and five year, Non-current
29,387 GBP2023-12-31
Total Borrowings
88,163 GBP2024-12-31
448,875 GBP2023-12-31
Minimum gross finance lease payments owing
220,903 GBP2024-12-31
274,284 GBP2023-12-31
Net Deferred Tax Liability/Asset
15,370 GBP2024-12-31
-20,595 GBP2023-12-31
9,509 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
35,965 GBP2024-01-01 ~ 2024-12-31
-30,104 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-105,056 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
16,646 shares2024-12-31
16,646 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.102024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
33,292 shares2024-12-31
33,292 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.102024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
392,175 GBP2024-12-31
359,505 GBP2023-12-31
Between one and five year
898,744 GBP2024-12-31
1,288,519 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,290,919 GBP2024-12-31
1,648,024 GBP2023-12-31