Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
18,684,898 GBP2024-01-01 ~ 2024-12-31
18,199,143 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
17,314,549 GBP2024-01-01 ~ 2024-12-31
16,907,973 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,370,349 GBP2024-01-01 ~ 2024-12-31
1,291,170 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
840,252 GBP2024-01-01 ~ 2024-12-31
738,520 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
530,097 GBP2024-01-01 ~ 2024-12-31
552,650 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,797 GBP2024-01-01 ~ 2024-12-31
6,110 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
61,955 GBP2024-01-01 ~ 2024-12-31
84,896 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
474,939 GBP2024-01-01 ~ 2024-12-31
473,864 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
118,735 GBP2024-01-01 ~ 2024-12-31
120,077 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
356,204 GBP2024-01-01 ~ 2024-12-31
353,787 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
356,204 GBP2024-01-01 ~ 2024-12-31
353,787 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
384,477 GBP2024-12-31
322,953 GBP2023-12-31
Total Inventories
4,263,193 GBP2024-12-31
3,829,746 GBP2023-12-31
Debtors
1,521,682 GBP2024-12-31
1,165,833 GBP2023-12-31
Cash at bank and in hand
521,183 GBP2024-12-31
452,875 GBP2023-12-31
Current Assets
6,306,058 GBP2024-12-31
5,448,454 GBP2023-12-31
Creditors
Current
2,723,418 GBP2024-12-31
2,199,774 GBP2023-12-31
Net Current Assets/Liabilities
3,582,640 GBP2024-12-31
3,248,680 GBP2023-12-31
Total Assets Less Current Liabilities
3,967,117 GBP2024-12-31
3,571,633 GBP2023-12-31
Net Assets/Liabilities
3,848,548 GBP2024-12-31
3,522,344 GBP2023-12-31
Equity
Called up share capital
64,000 GBP2024-12-31
64,000 GBP2023-12-31
64,000 GBP2022-12-31
Capital redemption reserve
126,500 GBP2024-12-31
126,500 GBP2023-12-31
126,500 GBP2022-12-31
Retained earnings (accumulated losses)
3,658,048 GBP2024-12-31
3,331,844 GBP2023-12-31
2,998,057 GBP2022-12-31
Equity
3,848,548 GBP2024-12-31
3,522,344 GBP2023-12-31
3,188,557 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
356,204 GBP2024-01-01 ~ 2024-12-31
353,787 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-30,000 GBP2024-01-01 ~ 2024-12-31
-20,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-30,000 GBP2024-01-01 ~ 2024-12-31
-20,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
931,103 GBP2024-01-01 ~ 2024-12-31
871,808 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
151,538 GBP2024-01-01 ~ 2024-12-31
146,009 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,320 GBP2024-01-01 ~ 2024-12-31
45,978 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,121,961 GBP2024-01-01 ~ 2024-12-31
1,063,795 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
352024-01-01 ~ 2024-12-31
342023-01-01 ~ 2023-12-31
Director Remuneration
191,009 GBP2024-01-01 ~ 2024-12-31
182,404 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
55,615 GBP2024-01-01 ~ 2024-12-31
71,255 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
103,312 GBP2024-01-01 ~ 2024-12-31
128,173 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
118,735 GBP2024-01-01 ~ 2024-12-31
111,458 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
230,000 GBP2024-12-31
230,000 GBP2023-12-31
Plant and equipment
14,825 GBP2024-12-31
14,825 GBP2023-12-31
Motor vehicles
719,028 GBP2024-12-31
562,843 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
963,853 GBP2024-12-31
807,668 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
14,825 GBP2024-12-31
14,550 GBP2023-12-31
Motor vehicles
564,551 GBP2024-12-31
470,165 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
579,376 GBP2024-12-31
484,715 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
275 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
94,386 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
94,661 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
230,000 GBP2024-12-31
230,000 GBP2023-12-31
Motor vehicles
154,477 GBP2024-12-31
92,678 GBP2023-12-31
Plant and equipment
275 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
39,046 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
117,139 GBP2024-12-31
Merchandise
3,693,988 GBP2024-12-31
3,378,065 GBP2023-12-31
Raw Materials
569,205 GBP2024-12-31
451,681 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,183,819 GBP2024-12-31
1,114,421 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
188,526 GBP2024-12-31
Prepayments
Current
149,337 GBP2024-12-31
51,412 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,521,682 GBP2024-12-31
Current, Amounts falling due within one year
1,165,833 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
54,710 GBP2024-12-31
25,134 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,248,459 GBP2024-12-31
1,707,881 GBP2023-12-31
Corporation Tax Payable
Current
103,311 GBP2024-12-31
128,173 GBP2023-12-31
Other Taxation & Social Security Payable
Current
38,656 GBP2024-12-31
45,990 GBP2023-12-31
Other Creditors
Current
18,590 GBP2024-12-31
22,162 GBP2023-12-31
Accrued Liabilities
Current
229,692 GBP2024-12-31
233,837 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
80,612 GBP2024-12-31
6,755 GBP2023-12-31
Between one and five year, hire purchase agreements
80,612 GBP2024-12-31
6,755 GBP2023-12-31
hire purchase agreements
135,322 GBP2024-12-31
31,889 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,634 GBP2024-12-31
7,715 GBP2023-12-31
Between one and five year
5,528 GBP2024-12-31
12,715 GBP2023-12-31
All periods
12,162 GBP2024-12-31
20,430 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
37,957 GBP2024-12-31
22,534 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
64,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
356,204 GBP2024-01-01 ~ 2024-12-31