Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
48,578,254 GBP2024-01-01 ~ 2024-12-31
47,211,399 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-45,799,538 GBP2024-01-01 ~ 2024-12-31
-44,207,467 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,778,716 GBP2024-01-01 ~ 2024-12-31
3,003,932 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,009,054 GBP2024-01-01 ~ 2024-12-31
-1,985,876 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
836,862 GBP2024-01-01 ~ 2024-12-31
1,084,719 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
704,177 GBP2024-01-01 ~ 2024-12-31
952,190 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
516,457 GBP2024-01-01 ~ 2024-12-31
750,055 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
516,457 GBP2024-01-01 ~ 2024-12-31
1,126,102 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,260,873 GBP2024-12-31
3,276,516 GBP2023-12-31
Investment Property
70,000 GBP2024-12-31
70,000 GBP2023-12-31
Fixed Assets
3,330,873 GBP2024-12-31
3,346,516 GBP2023-12-31
Total Inventories
4,016,156 GBP2024-12-31
5,901,131 GBP2023-12-31
Debtors
1,581,278 GBP2024-12-31
1,624,462 GBP2023-12-31
Cash at bank and in hand
1,625,564 GBP2024-12-31
934,637 GBP2023-12-31
Current Assets
7,222,998 GBP2024-12-31
8,460,230 GBP2023-12-31
Creditors
Current
6,235,907 GBP2024-12-31
7,637,810 GBP2023-12-31
Net Current Assets/Liabilities
987,091 GBP2024-12-31
822,420 GBP2023-12-31
Total Assets Less Current Liabilities
4,317,964 GBP2024-12-31
4,168,936 GBP2023-12-31
Creditors
Non-current
-1,800 GBP2024-12-31
-28,800 GBP2023-12-31
Net Assets/Liabilities
4,206,449 GBP2024-12-31
4,039,992 GBP2023-12-31
Equity
Called up share capital
375,000 GBP2024-12-31
375,000 GBP2023-12-31
375,000 GBP2022-12-31
Revaluation reserve
1,417,769 GBP2024-12-31
1,432,342 GBP2023-12-31
1,072,411 GBP2022-12-31
Retained earnings (accumulated losses)
2,413,680 GBP2024-12-31
2,232,650 GBP2023-12-31
1,966,479 GBP2022-12-31
Equity
4,206,449 GBP2024-12-31
4,039,992 GBP2023-12-31
3,413,890 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-350,000 GBP2024-01-01 ~ 2024-12-31
-500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-350,000 GBP2024-01-01 ~ 2024-12-31
-500,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
531,030 GBP2024-01-01 ~ 2024-12-31
766,171 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,060,326 GBP2024-01-01 ~ 2024-12-31
1,927,866 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
292,638 GBP2024-01-01 ~ 2024-12-31
268,280 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
85,363 GBP2024-01-01 ~ 2024-12-31
78,415 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,438,327 GBP2024-01-01 ~ 2024-12-31
2,274,561 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
732024-01-01 ~ 2024-12-31
672023-01-01 ~ 2023-12-31
Director Remuneration
100,699 GBP2024-01-01 ~ 2024-12-31
122,688 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
151,875 GBP2024-01-01 ~ 2024-12-31
133,587 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,680 GBP2024-01-01 ~ 2024-12-31
13,875 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
178,149 GBP2024-01-01 ~ 2024-12-31
182,553 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
176,044 GBP2024-01-01 ~ 2024-12-31
238,048 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,991,791 GBP2024-12-31
2,991,791 GBP2023-12-31
Improvements to leasehold property
21,271 GBP2024-12-31
21,271 GBP2023-12-31
Furniture and fittings
649,080 GBP2024-12-31
580,820 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
3,068 GBP2024-12-31
267 GBP2023-12-31
Furniture and fittings
422,104 GBP2024-12-31
362,465 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
47,784 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
2,801 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
59,639 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
47,784 GBP2024-12-31
Property, Plant & Equipment
Land and buildings
2,944,007 GBP2024-12-31
2,991,791 GBP2023-12-31
Improvements to leasehold property
18,203 GBP2024-12-31
21,004 GBP2023-12-31
Furniture and fittings
226,976 GBP2024-12-31
218,355 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
109,801 GBP2024-12-31
48,683 GBP2023-12-31
Computers
65,936 GBP2024-12-31
59,082 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,837,879 GBP2024-12-31
3,701,647 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
48,389 GBP2024-12-31
29,877 GBP2023-12-31
Computers
55,661 GBP2024-12-31
32,522 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
577,006 GBP2024-12-31
425,131 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
18,512 GBP2024-01-01 ~ 2024-12-31
Computers
23,139 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
151,875 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
61,412 GBP2024-12-31
18,806 GBP2023-12-31
Computers
10,275 GBP2024-12-31
26,560 GBP2023-12-31
Investment Property - Fair Value Model
70,000 GBP2023-12-31
Merchandise
4,016,156 GBP2024-12-31
5,901,131 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
695,720 GBP2024-12-31
780,514 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
38,370 GBP2024-12-31
27,044 GBP2023-12-31
Other Debtors
Current
547,639 GBP2024-12-31
573,413 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
47,432 GBP2024-12-31
70,286 GBP2023-12-31
Prepayments
Current
252,117 GBP2024-12-31
173,205 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,581,278 GBP2024-12-31
Amounts falling due within one year, Current
1,624,462 GBP2023-12-31
Other Remaining Borrowings
Current
27,000 GBP2024-12-31
27,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,961,958 GBP2024-12-31
5,733,551 GBP2023-12-31
Amounts owed to group undertakings
Current
1,299,763 GBP2024-12-31
816,406 GBP2023-12-31
Corporation Tax Payable
Current
72,911 GBP2024-12-31
43,948 GBP2023-12-31
Other Taxation & Social Security Payable
Current
77,951 GBP2024-12-31
69,825 GBP2023-12-31
Other Creditors
Current
665,322 GBP2024-12-31
768,071 GBP2023-12-31
Accrued Liabilities
Current
131,002 GBP2024-12-31
179,009 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,800 GBP2024-12-31
28,800 GBP2023-12-31
Total Borrowings
Secured
3,326,865 GBP2024-12-31
4,879,288 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
109,715 GBP2024-12-31
100,144 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
375,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
516,457 GBP2024-01-01 ~ 2024-12-31