Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
15,931,768 GBP2024-01-01 ~ 2024-12-31
17,260,086 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
4,184,254 GBP2024-01-01 ~ 2024-12-31
4,444,977 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
11,747,514 GBP2024-01-01 ~ 2024-12-31
12,815,109 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
6,687,643 GBP2024-01-01 ~ 2024-12-31
7,525,557 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,258,034 GBP2024-01-01 ~ 2024-12-31
4,791,286 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
801,837 GBP2024-01-01 ~ 2024-12-31
498,266 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
174,968 GBP2024-01-01 ~ 2024-12-31
251,836 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
11,707 GBP2024-01-01 ~ 2024-12-31
3,887 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
965,098 GBP2024-01-01 ~ 2024-12-31
746,215 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
247,914 GBP2024-01-01 ~ 2024-12-31
173,884 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
717,184 GBP2024-01-01 ~ 2024-12-31
572,331 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
717,184 GBP2024-01-01 ~ 2024-12-31
572,331 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
359,089 GBP2024-12-31
418,937 GBP2023-12-31
Property, Plant & Equipment
199,393 GBP2024-12-31
274,679 GBP2023-12-31
Fixed Assets
558,482 GBP2024-12-31
693,616 GBP2023-12-31
Total Inventories
86,936 GBP2024-12-31
93,018 GBP2023-12-31
Debtors
1,433,250 GBP2024-12-31
1,483,806 GBP2023-12-31
Cash at bank and in hand
3,761,333 GBP2024-12-31
7,298,742 GBP2023-12-31
Current Assets
5,281,519 GBP2024-12-31
8,875,566 GBP2023-12-31
Creditors
Current
2,352,435 GBP2024-12-31
2,859,882 GBP2023-12-31
Net Current Assets/Liabilities
2,929,084 GBP2024-12-31
6,015,684 GBP2023-12-31
Total Assets Less Current Liabilities
3,487,566 GBP2024-12-31
6,709,300 GBP2023-12-31
Creditors
Non-current
-100,031 GBP2024-12-31
-127,685 GBP2023-12-31
Net Assets/Liabilities
3,355,828 GBP2024-12-31
6,535,041 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,345,828 GBP2024-12-31
6,525,041 GBP2023-12-31
5,952,710 GBP2022-12-31
Equity
3,355,828 GBP2024-12-31
6,535,041 GBP2023-12-31
5,962,710 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
717,184 GBP2024-01-01 ~ 2024-12-31
572,331 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,896,397 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-3,896,397 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
1,187,235 GBP2024-01-01 ~ 2024-12-31
1,302,514 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
88,987 GBP2024-01-01 ~ 2024-12-31
109,082 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
185,400 GBP2024-01-01 ~ 2024-12-31
192,040 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,461,622 GBP2024-01-01 ~ 2024-12-31
1,603,636 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
322024-01-01 ~ 2024-12-31
372023-01-01 ~ 2023-12-31
Director Remuneration
8,941 GBP2024-01-01 ~ 2024-12-31
58 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
40,911 GBP2024-01-01 ~ 2024-12-31
60,831 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,276 GBP2024-01-01 ~ 2024-12-31
14,766 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
262,781 GBP2024-01-01 ~ 2024-12-31
147,334 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
241,275 GBP2024-01-01 ~ 2024-12-31
175,510 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
598,481 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
337,943 GBP2024-12-31
321,892 GBP2023-12-31
Motor vehicles
213,775 GBP2024-12-31
213,775 GBP2023-12-31
Computers
222,188 GBP2024-12-31
225,668 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
773,906 GBP2024-12-31
761,335 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-563 GBP2024-01-01 ~ 2024-12-31
Computers
-6,064 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-6,627 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
278,438 GBP2024-12-31
245,022 GBP2023-12-31
Motor vehicles
79,255 GBP2024-12-31
25,811 GBP2023-12-31
Computers
216,820 GBP2024-12-31
215,823 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
574,513 GBP2024-12-31
486,656 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
33,850 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
53,444 GBP2024-01-01 ~ 2024-12-31
Computers
7,061 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
94,355 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-434 GBP2024-01-01 ~ 2024-12-31
Computers
-6,064 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,498 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
59,505 GBP2024-12-31
76,870 GBP2023-12-31
Motor vehicles
134,520 GBP2024-12-31
187,964 GBP2023-12-31
Computers
5,368 GBP2024-12-31
9,845 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
213,775 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
79,255 GBP2024-12-31
25,811 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
53,444 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
134,520 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
187,964 GBP2023-12-31
Merchandise
86,936 GBP2024-12-31
93,018 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
755,608 GBP2024-12-31
846,177 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
117,419 GBP2024-12-31
371,056 GBP2023-12-31
Other Debtors
Current
3,531 GBP2024-12-31
Prepayments/Accrued Income
Current
556,692 GBP2024-12-31
266,573 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,433,250 GBP2024-12-31
Amounts falling due within one year, Current
1,483,806 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
27,654 GBP2024-12-31
27,834 GBP2023-12-31
Trade Creditors/Trade Payables
Current
157,238 GBP2024-12-31
193,841 GBP2023-12-31
Amounts owed to group undertakings
Current
172,581 GBP2024-12-31
241 GBP2023-12-31
Corporation Tax Payable
Current
132,781 GBP2024-12-31
125,701 GBP2023-12-31
Other Taxation & Social Security Payable
Current
324,811 GBP2024-12-31
407,880 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,537,370 GBP2024-12-31
2,104,385 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
100,031 GBP2024-12-31
127,685 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
27,654 GBP2024-12-31
27,834 GBP2023-12-31
Between one and five year, hire purchase agreements
127,685 GBP2023-12-31
hire purchase agreements
127,685 GBP2024-12-31
155,519 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
156,346 GBP2024-12-31
173,687 GBP2023-12-31
Between one and five year
1,344,946 GBP2024-12-31
269,717 GBP2023-12-31
More than five year
1,674,199 GBP2024-12-31
154,974 GBP2023-12-31
All periods
3,175,491 GBP2024-12-31
598,378 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
31,707 GBP2024-12-31
46,574 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
717,184 GBP2024-01-01 ~ 2024-12-31