Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
16,397,968 GBP2024-01-01 ~ 2024-12-31
17,548,900 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,245,249 GBP2024-01-01 ~ 2024-12-31
-12,476,576 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,152,719 GBP2024-01-01 ~ 2024-12-31
5,072,324 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-158,270 GBP2024-01-01 ~ 2024-12-31
-166,973 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,545,360 GBP2024-01-01 ~ 2024-12-31
-2,304,442 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,449,089 GBP2024-01-01 ~ 2024-12-31
2,600,909 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,436,015 GBP2024-01-01 ~ 2024-12-31
2,593,185 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,821,968 GBP2024-01-01 ~ 2024-12-31
1,982,273 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,821,968 GBP2024-01-01 ~ 2024-12-31
1,982,273 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
187,544 GBP2024-12-31
174,042 GBP2023-12-31
Fixed Assets
187,544 GBP2024-12-31
174,042 GBP2023-12-31
Total Inventories
7,904,465 GBP2024-12-31
7,278,568 GBP2023-12-31
Debtors
6,159,185 GBP2024-12-31
7,034,297 GBP2023-12-31
Cash at bank and in hand
28,816 GBP2024-12-31
119,503 GBP2023-12-31
Current Assets
14,092,466 GBP2024-12-31
14,432,368 GBP2023-12-31
Net Current Assets/Liabilities
4,598,231 GBP2024-12-31
4,581,865 GBP2023-12-31
Total Assets Less Current Liabilities
4,785,775 GBP2024-12-31
4,755,907 GBP2023-12-31
Net Assets/Liabilities
4,746,225 GBP2024-12-31
4,724,257 GBP2023-12-31
Equity
Called up share capital
200 GBP2024-12-31
200 GBP2023-12-31
200 GBP2022-12-31
Retained earnings (accumulated losses)
4,746,025 GBP2024-12-31
4,724,057 GBP2023-12-31
4,641,784 GBP2022-12-31
Equity
4,746,225 GBP2024-12-31
4,724,257 GBP2023-12-31
4,641,984 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,800,000 GBP2024-01-01 ~ 2024-12-31
-1,900,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,800,000 GBP2024-01-01 ~ 2024-12-31
-1,900,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,821,968 GBP2024-01-01 ~ 2024-12-31
1,982,273 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,984,368 GBP2024-01-01 ~ 2024-12-31
1,799,430 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
161,434 GBP2024-01-01 ~ 2024-12-31
141,695 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,061 GBP2024-01-01 ~ 2024-12-31
33,120 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,183,863 GBP2024-01-01 ~ 2024-12-31
1,974,245 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
842024-01-01 ~ 2024-12-31
812023-01-01 ~ 2023-12-31
Director Remuneration
71,103 GBP2024-01-01 ~ 2024-12-31
92,780 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
67,214 GBP2024-01-01 ~ 2024-12-31
71,951 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,914 GBP2024-01-01 ~ 2024-12-31
9,450 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
606,147 GBP2024-01-01 ~ 2024-12-31
603,241 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
609,004 GBP2024-01-01 ~ 2024-12-31
648,296 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
117,791 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
117,791 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
409,983 GBP2024-12-31
397,370 GBP2023-12-31
Furniture and fittings
51,725 GBP2024-12-31
51,725 GBP2023-12-31
Motor vehicles
300,487 GBP2024-12-31
290,438 GBP2023-12-31
Computers
59,920 GBP2024-12-31
58,063 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
822,115 GBP2024-12-31
797,596 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,500 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-82,742 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-85,242 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
352,041 GBP2024-12-31
331,674 GBP2023-12-31
Furniture and fittings
51,725 GBP2024-12-31
51,725 GBP2023-12-31
Motor vehicles
175,619 GBP2024-12-31
186,669 GBP2023-12-31
Computers
55,186 GBP2024-12-31
53,486 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
634,571 GBP2024-12-31
623,554 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
22,274 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
43,240 GBP2024-01-01 ~ 2024-12-31
Computers
1,700 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
67,214 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,907 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-54,290 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-56,197 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
57,942 GBP2024-12-31
65,696 GBP2023-12-31
Motor vehicles
124,868 GBP2024-12-31
103,769 GBP2023-12-31
Computers
4,734 GBP2024-12-31
4,577 GBP2023-12-31
Merchandise
7,184,836 GBP2024-12-31
6,647,379 GBP2023-12-31
Raw Materials
719,629 GBP2024-12-31
631,189 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,000,985 GBP2024-12-31
2,186,793 GBP2023-12-31
Other Debtors
Current
3,306,373 GBP2024-12-31
3,716,502 GBP2023-12-31
Other Debtors
940 GBP2024-12-31
2,715 GBP2023-12-31
Prepayments/Accrued Income
Current
850,887 GBP2024-12-31
1,128,287 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
6,159,185 GBP2024-12-31
7,034,297 GBP2023-12-31
Trade Creditors/Trade Payables
Current
265,555 GBP2024-12-31
396,670 GBP2023-12-31
Corporation Tax Payable
Current
37,161 GBP2024-12-31
53,241 GBP2023-12-31
Other Taxation & Social Security Payable
Current
547,815 GBP2024-12-31
629,744 GBP2023-12-31
Other Creditors
Current
18,654 GBP2024-12-31
13,677 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
312,216 GBP2024-12-31
230,913 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
17,500 GBP2024-12-31
17,500 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
39,550 GBP2024-12-31
31,650 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,821,968 GBP2024-01-01 ~ 2024-12-31