Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
22,251,262 GBP2024-01-01 ~ 2024-12-31
23,640,275 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
17,729,350 GBP2024-01-01 ~ 2024-12-31
18,612,990 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,521,912 GBP2024-01-01 ~ 2024-12-31
5,027,285 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,918,098 GBP2024-01-01 ~ 2024-12-31
1,934,203 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,603,814 GBP2024-01-01 ~ 2024-12-31
3,093,082 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
60,165 GBP2024-01-01 ~ 2024-12-31
24,493 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-119 GBP2024-01-01 ~ 2024-12-31
8,128 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,664,098 GBP2024-01-01 ~ 2024-12-31
3,109,447 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
677,335 GBP2024-01-01 ~ 2024-12-31
741,728 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,986,763 GBP2024-01-01 ~ 2024-12-31
2,367,719 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,986,763 GBP2024-01-01 ~ 2024-12-31
2,367,719 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,514,959 GBP2024-12-31
1,562,796 GBP2023-12-31
Total Inventories
7,841,061 GBP2024-12-31
8,267,489 GBP2023-12-31
Debtors
1,207,995 GBP2024-12-31
1,161,644 GBP2023-12-31
Cash at bank and in hand
2,170,985 GBP2024-12-31
1,031,001 GBP2023-12-31
Current Assets
11,220,041 GBP2024-12-31
10,460,134 GBP2023-12-31
Creditors
Current
2,762,550 GBP2024-12-31
3,687,127 GBP2023-12-31
Net Current Assets/Liabilities
8,457,491 GBP2024-12-31
6,773,007 GBP2023-12-31
Total Assets Less Current Liabilities
9,972,450 GBP2024-12-31
8,335,803 GBP2023-12-31
Creditors
Non-current
-279,001 GBP2023-12-31
Net Assets/Liabilities
9,914,166 GBP2024-12-31
7,996,903 GBP2023-12-31
Equity
Called up share capital
455 GBP2024-12-31
455 GBP2023-12-31
455 GBP2022-12-31
Capital redemption reserve
150 GBP2024-12-31
150 GBP2023-12-31
150 GBP2022-12-31
Retained earnings (accumulated losses)
9,913,561 GBP2024-12-31
7,996,298 GBP2023-12-31
5,783,579 GBP2022-12-31
Equity
9,914,166 GBP2024-12-31
7,996,903 GBP2023-12-31
5,784,184 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-69,500 GBP2024-01-01 ~ 2024-12-31
-155,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-69,500 GBP2024-01-01 ~ 2024-12-31
-155,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,986,763 GBP2024-01-01 ~ 2024-12-31
2,367,719 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-126,269 GBP2023-12-31
Wages/Salaries
885,542 GBP2024-01-01 ~ 2024-12-31
891,280 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
272024-01-01 ~ 2024-12-31
242023-01-01 ~ 2023-12-31
Director Remuneration
9,100 GBP2024-01-01 ~ 2024-12-31
9,100 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
114,577 GBP2024-01-01 ~ 2024-12-31
105,306 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,000 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
678,950 GBP2024-01-01 ~ 2024-12-31
745,079 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
666,025 GBP2024-01-01 ~ 2024-12-31
731,342 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
69,500 GBP2024-01-01 ~ 2024-12-31
155,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
295,257 GBP2024-12-31
295,257 GBP2023-12-31
Plant and equipment
445,020 GBP2024-12-31
384,611 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
207,909 GBP2024-12-31
171,500 GBP2023-12-31
Plant and equipment
325,026 GBP2024-12-31
305,701 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
36,409 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
19,325 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
87,348 GBP2024-12-31
123,757 GBP2023-12-31
Plant and equipment
119,994 GBP2024-12-31
78,910 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
22,414 GBP2024-12-31
22,414 GBP2023-12-31
Computers
347,297 GBP2024-12-31
340,966 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,508,183 GBP2024-12-31
2,441,443 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
13,693 GBP2024-12-31
11,513 GBP2023-12-31
Computers
326,513 GBP2024-12-31
309,877 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
993,224 GBP2024-12-31
878,647 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
2,180 GBP2024-01-01 ~ 2024-12-31
Computers
16,636 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
114,577 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
8,721 GBP2024-12-31
10,901 GBP2023-12-31
Computers
20,784 GBP2024-12-31
31,089 GBP2023-12-31
Merchandise
7,841,061 GBP2024-12-31
8,267,489 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
742,200 GBP2024-12-31
707,501 GBP2023-12-31
Other Debtors
Current
61,578 GBP2024-12-31
61,578 GBP2023-12-31
Prepayments/Accrued Income
Current
404,217 GBP2024-12-31
392,565 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,207,995 GBP2024-12-31
1,161,644 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
265,769 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,812,103 GBP2024-12-31
1,929,033 GBP2023-12-31
Corporation Tax Payable
Current
288,576 GBP2024-12-31
344,745 GBP2023-12-31
Other Taxation & Social Security Payable
Current
21,322 GBP2024-12-31
24,285 GBP2023-12-31
Other Creditors
Current
13,109 GBP2024-12-31
60,434 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
9,923 GBP2024-12-31
8,818 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
279,001 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
139,500 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
265,769 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
279,001 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
58,284 GBP2024-12-31
59,899 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400 shares2024-12-31
Class 2 ordinary share
50 shares2024-12-31
Class 3 ordinary share
5 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,986,763 GBP2024-01-01 ~ 2024-12-31