Cost of Sales
-13,391,370 GBP2024-01-01 ~ 2024-12-31
-15,270,039 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-159,065 GBP2024-01-01 ~ 2024-12-31
-164,235 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,827,576 GBP2024-01-01 ~ 2024-12-31
-4,830,678 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
692 GBP2024-01-01 ~ 2024-12-31
3,863 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
607,447 GBP2024-01-01 ~ 2024-12-31
1,478,056 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
440,176 GBP2024-01-01 ~ 2024-12-31
1,112,081 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
0 GBP2024-12-31
11,984 GBP2023-12-31
Property, Plant & Equipment
455,273 GBP2024-12-31
456,330 GBP2023-12-31
Fixed Assets
455,273 GBP2024-12-31
468,314 GBP2023-12-31
Debtors
3,798,104 GBP2024-12-31
4,032,754 GBP2023-12-31
Cash at bank and in hand
17,701 GBP2024-12-31
40,936 GBP2023-12-31
Current Assets
11,612,001 GBP2024-12-31
10,696,707 GBP2023-12-31
Net Current Assets/Liabilities
5,682,519 GBP2024-12-31
5,978,829 GBP2023-12-31
Total Assets Less Current Liabilities
6,137,792 GBP2024-12-31
6,447,143 GBP2023-12-31
Net Assets/Liabilities
6,126,144 GBP2024-12-31
6,435,968 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
6,125,144 GBP2024-12-31
6,434,968 GBP2023-12-31
6,322,887 GBP2022-12-31
Equity
6,126,144 GBP2024-12-31
6,435,968 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
440,176 GBP2024-01-01 ~ 2024-12-31
1,112,081 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-750,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,275 GBP2024-01-01 ~ 2024-12-31
15,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
11,984 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
242024-01-01 ~ 2024-12-31
222023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
231,503 GBP2024-01-01 ~ 2024-12-31
191,345 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
473 GBP2024-01-01 ~ 2024-12-31
302 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
84,653 GBP2023-12-31
Computer software
79,900 GBP2023-12-31
Intangible Assets - Gross Cost
164,553 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
84,653 GBP2024-12-31
84,653 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
164,553 GBP2024-12-31
152,569 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
0 GBP2024-12-31
11,984 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
510,804 GBP2024-12-31
510,804 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
172,330 GBP2024-12-31
172,330 GBP2023-12-31
Plant and equipment
75,035 GBP2024-12-31
70,247 GBP2023-12-31
Furniture and fittings
111,793 GBP2024-12-31
69,453 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
869,962 GBP2024-12-31
822,834 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
170,041 GBP2024-12-31
156,003 GBP2023-12-31
Plant and equipment
63,259 GBP2024-12-31
51,786 GBP2023-12-31
Furniture and fittings
78,372 GBP2024-12-31
65,915 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
414,689 GBP2024-12-31
366,504 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
14,038 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
11,473 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
12,457 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
48,185 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
407,787 GBP2024-12-31
Land and buildings, Under hire purchased contracts or finance leases
2,289 GBP2024-12-31
16,327 GBP2023-12-31
Plant and equipment
11,776 GBP2024-12-31
18,461 GBP2023-12-31
Furniture and fittings
33,421 GBP2024-12-31
3,538 GBP2023-12-31
Land and buildings, Owned/Freehold
418,004 GBP2023-12-31
Finished Goods/Goods for Resale
7,796,196 GBP2024-12-31
6,623,017 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,678,120 GBP2024-12-31
3,819,074 GBP2023-12-31
Prepayments/Accrued Income
Current
106,016 GBP2024-12-31
201,335 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,096,300 GBP2024-12-31
459,005 GBP2023-12-31
Trade Creditors/Trade Payables
Current
562,007 GBP2024-12-31
748,786 GBP2023-12-31
Amounts owed to group undertakings
Current
3,065,690 GBP2024-12-31
2,396,145 GBP2023-12-31
Corporation Tax Payable
Current
101,904 GBP2024-12-31
118,089 GBP2023-12-31
Other Taxation & Social Security Payable
Current
567,728 GBP2024-12-31
346,497 GBP2023-12-31
Other Creditors
Current
15,221 GBP2024-12-31
21,062 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
408,886 GBP2024-12-31
618,072 GBP2023-12-31
Creditors
Current
5,929,482 GBP2024-12-31
4,717,878 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,565 GBP2024-12-31
83,668 GBP2023-12-31
Between two and five year
31,372 GBP2024-12-31
110,092 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
98,937 GBP2024-12-31
193,760 GBP2023-12-31
Bank Overdrafts
-1,096,300 GBP2024-12-31
-459,005 GBP2023-12-31