Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
52,847,464 GBP2024-01-01 ~ 2024-12-31
56,030,007 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-43,787,901 GBP2024-01-01 ~ 2024-12-31
-46,321,738 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,059,563 GBP2024-01-01 ~ 2024-12-31
9,708,269 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,311,869 GBP2024-01-01 ~ 2024-12-31
-9,211,084 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
747,694 GBP2024-01-01 ~ 2024-12-31
497,185 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,805 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
270,149 GBP2024-01-01 ~ 2024-12-31
111,262 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
220,000 GBP2024-01-01 ~ 2024-12-31
101,687 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
220,000 GBP2024-01-01 ~ 2024-12-31
101,687 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
151,495 GBP2024-12-31
151,132 GBP2023-12-31
Fixed Assets - Investments
7,634 GBP2024-12-31
7,634 GBP2023-12-31
Fixed Assets
159,129 GBP2024-12-31
158,766 GBP2023-12-31
Total Inventories
5,998,485 GBP2024-12-31
5,383,385 GBP2023-12-31
Debtors
4,643,512 GBP2024-12-31
4,148,310 GBP2023-12-31
Cash at bank and in hand
1,106,286 GBP2024-12-31
51,332 GBP2023-12-31
Current Assets
11,748,283 GBP2024-12-31
9,583,027 GBP2023-12-31
Creditors
Current
11,861,891 GBP2024-12-31
9,915,957 GBP2023-12-31
Net Current Assets/Liabilities
-113,608 GBP2024-12-31
-332,930 GBP2023-12-31
Total Assets Less Current Liabilities
45,521 GBP2024-12-31
-174,164 GBP2023-12-31
Net Assets/Liabilities
15,605 GBP2024-12-31
-204,395 GBP2023-12-31
Equity
Called up share capital
520,000 GBP2024-12-31
520,000 GBP2023-12-31
520,000 GBP2022-12-31
Retained earnings (accumulated losses)
-504,395 GBP2024-12-31
-724,395 GBP2023-12-31
-826,082 GBP2022-12-31
Equity
15,605 GBP2024-12-31
-204,395 GBP2023-12-31
-306,082 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
220,000 GBP2024-01-01 ~ 2024-12-31
101,687 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,560,664 GBP2024-01-01 ~ 2024-12-31
2,995,566 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
300,701 GBP2024-01-01 ~ 2024-12-31
302,538 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,026 GBP2024-01-01 ~ 2024-12-31
115,581 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,970,391 GBP2024-01-01 ~ 2024-12-31
3,413,685 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
552024-01-01 ~ 2024-12-31
552023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
32,606 GBP2024-01-01 ~ 2024-12-31
42,039 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
50,464 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
67,537 GBP2024-01-01 ~ 2024-12-31
27,816 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
112,895 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
112,895 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
141,530 GBP2024-12-31
103,878 GBP2023-12-31
Furniture and fittings
624,828 GBP2024-12-31
637,166 GBP2023-12-31
Computers
1,375,327 GBP2024-12-31
1,367,672 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,141,685 GBP2024-12-31
2,108,716 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
95,638 GBP2024-12-31
89,127 GBP2023-12-31
Furniture and fittings
532,902 GBP2024-12-31
518,726 GBP2023-12-31
Computers
1,361,650 GBP2024-12-31
1,349,731 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,990,190 GBP2024-12-31
1,957,584 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
6,511 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
14,176 GBP2024-01-01 ~ 2024-12-31
Computers
11,919 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
32,606 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
45,892 GBP2024-12-31
14,751 GBP2023-12-31
Furniture and fittings
91,926 GBP2024-12-31
118,440 GBP2023-12-31
Computers
13,677 GBP2024-12-31
17,941 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
7,634 GBP2023-12-31
Investments in Group Undertakings
7,634 GBP2024-12-31
7,634 GBP2023-12-31
Merchandise
5,998,485 GBP2024-12-31
5,383,385 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,179,286 GBP2024-12-31
2,999,065 GBP2023-12-31
Other Debtors
Current
1,311,802 GBP2024-12-31
906,215 GBP2023-12-31
Prepayments/Accrued Income
Current
152,424 GBP2024-12-31
243,030 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,643,512 GBP2024-12-31
4,148,310 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
446,263 GBP2024-12-31
947,860 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,544,706 GBP2024-12-31
1,843,307 GBP2023-12-31
Amounts owed to group undertakings
Current
744,813 GBP2024-12-31
878,258 GBP2023-12-31
Corporation Tax Payable
Current
50,465 GBP2024-12-31
Other Taxation & Social Security Payable
Current
88,339 GBP2024-12-31
82,599 GBP2023-12-31
Other Creditors
Current
185,370 GBP2024-12-31
164,227 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
871,850 GBP2024-12-31
2,614,853 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
773,016 GBP2024-12-31
589,311 GBP2023-12-31
Between one and five year
2,962,733 GBP2024-12-31
2,279,302 GBP2023-12-31
More than five year
420,565 GBP2023-12-31
All periods
3,735,749 GBP2024-12-31
3,289,178 GBP2023-12-31
Bank Borrowings
Secured
800,000 GBP2023-12-31
Total Borrowings
Secured
2,594,847 GBP2024-12-31
4,184,853 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
29,916 GBP2024-12-31
30,231 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
29,916 GBP2024-12-31
30,231 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
520,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
220,000 GBP2024-01-01 ~ 2024-12-31