Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
21,893,050 GBP2024-01-01 ~ 2024-12-31
20,052,001 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,655,222 GBP2024-01-01 ~ 2024-12-31
-13,914,543 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,237,828 GBP2024-01-01 ~ 2024-12-31
6,137,458 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-224,062 GBP2024-01-01 ~ 2024-12-31
-199,011 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,759,611 GBP2024-01-01 ~ 2024-12-31
-3,920,098 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,254,155 GBP2024-01-01 ~ 2024-12-31
2,018,889 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
29,359 GBP2024-01-01 ~ 2024-12-31
22,684 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,283,514 GBP2024-01-01 ~ 2024-12-31
2,041,573 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,709,605 GBP2024-01-01 ~ 2024-12-31
1,555,763 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,709,605 GBP2024-01-01 ~ 2024-12-31
1,555,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
205,867 GBP2024-12-31
86,252 GBP2023-12-31
Total Inventories
2,130,757 GBP2024-12-31
2,265,444 GBP2023-12-31
Debtors
3,534,394 GBP2024-12-31
3,178,593 GBP2023-12-31
Cash at bank and in hand
1,517,386 GBP2024-12-31
946,820 GBP2023-12-31
Current Assets
7,182,537 GBP2024-12-31
6,390,857 GBP2023-12-31
Net Current Assets/Liabilities
4,991,578 GBP2024-12-31
4,869,014 GBP2023-12-31
Total Assets Less Current Liabilities
5,197,445 GBP2024-12-31
4,955,266 GBP2023-12-31
Net Assets/Liabilities
5,164,871 GBP2024-12-31
4,955,266 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Retained earnings (accumulated losses)
5,064,871 GBP2024-12-31
4,855,266 GBP2023-12-31
3,599,503 GBP2022-12-31
Equity
5,164,871 GBP2024-12-31
4,955,266 GBP2023-12-31
3,699,503 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2024-01-01 ~ 2024-12-31
-300,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,500,000 GBP2024-01-01 ~ 2024-12-31
-300,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,709,605 GBP2024-01-01 ~ 2024-12-31
1,555,763 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,817,362 GBP2024-01-01 ~ 2024-12-31
2,534,286 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
374,836 GBP2024-01-01 ~ 2024-12-31
346,895 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
263,514 GBP2024-01-01 ~ 2024-12-31
162,834 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,455,712 GBP2024-01-01 ~ 2024-12-31
3,044,015 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
452024-01-01 ~ 2024-12-31
392023-01-01 ~ 2023-12-31
Director Remuneration
116,378 GBP2024-01-01 ~ 2024-12-31
117,875 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
24,739 GBP2024-01-01 ~ 2024-12-31
17,687 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
540,294 GBP2024-01-01 ~ 2024-12-31
486,110 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
47,526 GBP2024-12-31
18,885 GBP2023-12-31
Motor vehicles
212,030 GBP2024-12-31
126,806 GBP2023-12-31
Computers
25,393 GBP2024-12-31
23,714 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
284,949 GBP2024-12-31
169,405 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-7,060 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-21,805 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-28,865 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
14,843 GBP2024-12-31
18,885 GBP2023-12-31
Motor vehicles
41,900 GBP2024-12-31
43,200 GBP2023-12-31
Computers
22,339 GBP2024-12-31
21,068 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
79,082 GBP2024-12-31
83,153 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,018 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
20,450 GBP2024-01-01 ~ 2024-12-31
Computers
1,271 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
24,739 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-7,060 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-21,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-28,810 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
32,683 GBP2024-12-31
Motor vehicles
170,130 GBP2024-12-31
83,606 GBP2023-12-31
Computers
3,054 GBP2024-12-31
2,646 GBP2023-12-31
Merchandise
2,130,757 GBP2024-12-31
2,265,444 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,392,337 GBP2024-12-31
3,081,561 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
14,904 GBP2024-12-31
Debtors - Deferred Tax Asset
Current
1,041 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,534,394 GBP2024-12-31
3,178,593 GBP2023-12-31
Trade Creditors/Trade Payables
Current
327,674 GBP2024-12-31
348,469 GBP2023-12-31
Amounts owed to group undertakings
Current
649,164 GBP2024-12-31
65,668 GBP2023-12-31
Corporation Tax Payable
Current
217,799 GBP2024-12-31
203,828 GBP2023-12-31
Other Taxation & Social Security Payable
Current
85,203 GBP2024-12-31
89,994 GBP2023-12-31
Other Creditors
Current
254 GBP2024-12-31
2,104 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
515,388 GBP2024-12-31
433,749 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
237,579 GBP2024-12-31
179,413 GBP2023-12-31
Between one and five year
168,670 GBP2024-12-31
221,102 GBP2023-12-31
All periods
406,249 GBP2024-12-31
400,515 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
32,574 GBP2024-12-31
-1,041 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,709,605 GBP2024-01-01 ~ 2024-12-31