Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,200,942 GBP2024-01-01 ~ 2024-12-31
14,015,984 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
9,279,279 GBP2024-01-01 ~ 2024-12-31
10,821,830 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,921,663 GBP2024-01-01 ~ 2024-12-31
3,194,154 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,423,233 GBP2024-01-01 ~ 2024-12-31
2,531,760 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
498,430 GBP2024-01-01 ~ 2024-12-31
662,394 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-39,091 GBP2024-01-01 ~ 2024-12-31
16,533 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
537,521 GBP2024-01-01 ~ 2024-12-31
645,861 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
134,380 GBP2024-01-01 ~ 2024-12-31
184,729 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
403,141 GBP2024-01-01 ~ 2024-12-31
461,132 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
403,141 GBP2024-01-01 ~ 2024-12-31
461,132 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
470,739 GBP2024-12-31
608,136 GBP2023-12-31
Fixed Assets - Investments
3,000 GBP2024-12-31
3,000 GBP2023-12-31
Fixed Assets
473,739 GBP2024-12-31
611,136 GBP2023-12-31
Total Inventories
5,675,116 GBP2024-12-31
3,857,018 GBP2023-12-31
Debtors
3,411,595 GBP2024-12-31
3,369,304 GBP2023-12-31
Cash at bank and in hand
44,457 GBP2024-12-31
53,200 GBP2023-12-31
Current Assets
9,131,168 GBP2024-12-31
7,279,522 GBP2023-12-31
Creditors
Current
4,238,906 GBP2024-12-31
2,687,010 GBP2023-12-31
Net Current Assets/Liabilities
4,892,262 GBP2024-12-31
4,592,512 GBP2023-12-31
Total Assets Less Current Liabilities
5,366,001 GBP2024-12-31
5,203,648 GBP2023-12-31
Net Assets/Liabilities
5,265,490 GBP2024-12-31
5,084,803 GBP2023-12-31
Equity
Called up share capital
2,222 GBP2024-12-31
2,222 GBP2023-12-31
2,222 GBP2022-12-31
Share premium
609,619 GBP2024-12-31
609,619 GBP2023-12-31
609,619 GBP2022-12-31
Retained earnings (accumulated losses)
4,653,649 GBP2024-12-31
4,472,962 GBP2023-12-31
4,328,645 GBP2022-12-31
Equity
5,265,490 GBP2024-12-31
5,084,803 GBP2023-12-31
4,940,486 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-222,454 GBP2024-01-01 ~ 2024-12-31
-316,815 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-222,454 GBP2024-01-01 ~ 2024-12-31
-316,815 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
403,141 GBP2024-01-01 ~ 2024-12-31
461,132 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
975,046 GBP2024-01-01 ~ 2024-12-31
975,297 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
96,802 GBP2024-01-01 ~ 2024-12-31
78,251 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,094 GBP2024-01-01 ~ 2024-12-31
92,029 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,105,942 GBP2024-01-01 ~ 2024-12-31
1,145,577 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
272024-01-01 ~ 2024-12-31
282023-01-01 ~ 2023-12-31
Director Remuneration
57,750 GBP2024-01-01 ~ 2024-12-31
52,796 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
113,952 GBP2024-01-01 ~ 2024-12-31
112,330 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
152,714 GBP2024-01-01 ~ 2024-12-31
178,098 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
134,380 GBP2024-01-01 ~ 2024-12-31
161,465 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
548,960 GBP2024-12-31
547,548 GBP2023-12-31
Motor vehicles
257,949 GBP2024-12-31
352,418 GBP2023-12-31
Computers
69,775 GBP2024-12-31
65,104 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
876,684 GBP2024-12-31
965,070 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-126,209 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-126,209 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
209,735 GBP2024-12-31
153,180 GBP2023-12-31
Motor vehicles
146,514 GBP2024-12-31
161,787 GBP2023-12-31
Computers
49,696 GBP2024-12-31
41,967 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
405,945 GBP2024-12-31
356,934 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
56,555 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
49,668 GBP2024-01-01 ~ 2024-12-31
Computers
7,729 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
113,952 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-64,941 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-64,941 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
339,225 GBP2024-12-31
394,368 GBP2023-12-31
Motor vehicles
111,435 GBP2024-12-31
190,631 GBP2023-12-31
Computers
20,079 GBP2024-12-31
23,137 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
3,000 GBP2023-12-31
Investments in Group Undertakings
3,000 GBP2024-12-31
3,000 GBP2023-12-31
Merchandise
5,675,116 GBP2024-12-31
3,857,018 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,231,382 GBP2024-12-31
3,156,393 GBP2023-12-31
Other Debtors
Current
48,012 GBP2024-12-31
49,121 GBP2023-12-31
Prepayments/Accrued Income
Current
132,201 GBP2024-12-31
163,790 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,411,595 GBP2024-12-31
3,369,304 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,177,719 GBP2024-12-31
970,065 GBP2023-12-31
Corporation Tax Payable
Current
152,714 GBP2024-12-31
159,873 GBP2023-12-31
Other Taxation & Social Security Payable
Current
24,535 GBP2024-12-31
21,879 GBP2023-12-31
Other Creditors
Current
1,239,669 GBP2024-12-31
1,048,509 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
63,198 GBP2024-12-31
45,945 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
186,885 GBP2024-12-31
186,885 GBP2023-12-31
Between one and five year
747,540 GBP2024-12-31
747,540 GBP2023-12-31
More than five year
93,443 GBP2024-12-31
280,328 GBP2023-12-31
All periods
1,027,868 GBP2024-12-31
1,214,753 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
100,511 GBP2024-12-31
118,845 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,222 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
403,141 GBP2024-01-01 ~ 2024-12-31