Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
28,420,422 GBP2024-01-01 ~ 2024-12-31
37,546,270 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
17,959,008 GBP2024-01-01 ~ 2024-12-31
26,626,861 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,461,414 GBP2024-01-01 ~ 2024-12-31
10,919,409 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
10,352,175 GBP2024-01-01 ~ 2024-12-31
8,643,345 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
109,239 GBP2024-01-01 ~ 2024-12-31
2,276,064 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
719,369 GBP2024-01-01 ~ 2024-12-31
685,707 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
14,106 GBP2024-01-01 ~ 2024-12-31
5,253 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
814,502 GBP2024-01-01 ~ 2024-12-31
2,956,518 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
243,202 GBP2024-01-01 ~ 2024-12-31
706,580 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
571,300 GBP2024-01-01 ~ 2024-12-31
2,249,938 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
571,300 GBP2024-01-01 ~ 2024-12-31
2,249,938 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
455,168 GBP2024-12-31
466,966 GBP2023-12-31
Total Inventories
1,237,460 GBP2024-12-31
1,256,334 GBP2023-12-31
Debtors
17,583,181 GBP2024-12-31
16,082,229 GBP2023-12-31
Cash at bank and in hand
96,040 GBP2024-12-31
69,263 GBP2023-12-31
Current Assets
18,916,681 GBP2024-12-31
17,407,826 GBP2023-12-31
Creditors
Current
12,800,858 GBP2024-12-31
12,512,050 GBP2023-12-31
Net Current Assets/Liabilities
6,115,823 GBP2024-12-31
4,895,776 GBP2023-12-31
Total Assets Less Current Liabilities
6,570,991 GBP2024-12-31
5,362,742 GBP2023-12-31
Creditors
Non-current
-3,226,967 GBP2024-12-31
-2,088,848 GBP2023-12-31
Net Assets/Liabilities
3,333,310 GBP2024-12-31
3,262,010 GBP2023-12-31
Equity
Called up share capital
655,019 GBP2024-12-31
655,019 GBP2023-12-31
655,019 GBP2022-12-31
Retained earnings (accumulated losses)
2,678,291 GBP2024-12-31
2,606,991 GBP2023-12-31
1,857,053 GBP2022-12-31
Equity
3,333,310 GBP2024-12-31
3,262,010 GBP2023-12-31
2,512,072 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2024-01-01 ~ 2024-12-31
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-500,000 GBP2024-01-01 ~ 2024-12-31
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
571,300 GBP2024-01-01 ~ 2024-12-31
2,249,938 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,737,320 GBP2024-01-01 ~ 2024-12-31
5,448,666 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
581,042 GBP2024-01-01 ~ 2024-12-31
559,943 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
381,114 GBP2024-01-01 ~ 2024-12-31
119,267 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,699,476 GBP2024-01-01 ~ 2024-12-31
6,127,876 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
892024-01-01 ~ 2024-12-31
902023-01-01 ~ 2023-12-31
Director Remuneration
348,569 GBP2024-01-01 ~ 2024-12-31
370,121 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
50,252 GBP2024-01-01 ~ 2024-12-31
71,414 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
244,432 GBP2024-01-01 ~ 2024-12-31
712,275 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
203,626 GBP2024-01-01 ~ 2024-12-31
739,130 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
631,590 GBP2024-12-31
631,590 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
342,276 GBP2024-12-31
337,744 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,532 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
289,314 GBP2024-12-31
293,846 GBP2023-12-31
Land and buildings, Short leasehold
111,300 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
242,638 GBP2024-12-31
242,638 GBP2023-12-31
Furniture and fittings
167,387 GBP2024-12-31
163,217 GBP2023-12-31
Computers
586,930 GBP2024-12-31
552,646 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,870,774 GBP2024-12-31
1,832,320 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
238,874 GBP2024-12-31
237,368 GBP2023-12-31
Furniture and fittings
164,954 GBP2024-12-31
163,216 GBP2023-12-31
Computers
538,573 GBP2024-12-31
496,121 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,415,606 GBP2024-12-31
1,365,354 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,506 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,738 GBP2024-01-01 ~ 2024-12-31
Computers
42,452 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
50,252 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
3,764 GBP2024-12-31
5,270 GBP2023-12-31
Furniture and fittings
2,433 GBP2024-12-31
1 GBP2023-12-31
Computers
48,357 GBP2024-12-31
56,525 GBP2023-12-31
Merchandise
1,237,460 GBP2024-12-31
1,256,334 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,796,802 GBP2024-12-31
4,116,712 GBP2023-12-31
Other Debtors
Current
43,573 GBP2024-12-31
7,674 GBP2023-12-31
Prepayments/Accrued Income
Current
99,306 GBP2024-12-31
48,625 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
17,583,181 GBP2024-12-31
16,082,229 GBP2023-12-31
Trade Creditors/Trade Payables
Current
483,174 GBP2024-12-31
324,733 GBP2023-12-31
Corporation Tax Payable
Current
407,715 GBP2024-12-31
149,237 GBP2023-12-31
Other Taxation & Social Security Payable
Current
158,934 GBP2024-12-31
133,320 GBP2023-12-31
Other Creditors
Current
409,751 GBP2024-12-31
493,114 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
5,717,846 GBP2024-12-31
6,427,194 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
278,543 GBP2024-12-31
384,317 GBP2023-12-31
Between one and five year
320,881 GBP2024-12-31
286,596 GBP2023-12-31
All periods
599,424 GBP2024-12-31
670,913 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
10,714 GBP2024-12-31
11,884 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
655,019 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
571,300 GBP2024-01-01 ~ 2024-12-31