Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,053,595 GBP2024-01-01 ~ 2024-12-31
10,721,707 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
9,391,987 GBP2024-01-01 ~ 2024-12-31
7,936,531 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,661,608 GBP2024-01-01 ~ 2024-12-31
2,785,176 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
131,728 GBP2024-01-01 ~ 2024-12-31
83,193 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,336,274 GBP2024-01-01 ~ 2024-12-31
1,293,444 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,197,206 GBP2024-01-01 ~ 2024-12-31
1,412,139 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,837 GBP2024-01-01 ~ 2024-12-31
22,963 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
6,830 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,213,213 GBP2024-01-01 ~ 2024-12-31
1,435,102 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
131,318 GBP2024-01-01 ~ 2024-12-31
340,979 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,081,895 GBP2024-01-01 ~ 2024-12-31
1,094,123 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,081,895 GBP2024-01-01 ~ 2024-12-31
1,225,194 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
427,825 GBP2024-12-31
428,830 GBP2023-12-31
Investment Property
453,843 GBP2024-12-31
453,000 GBP2023-12-31
Fixed Assets
881,668 GBP2024-12-31
881,830 GBP2023-12-31
Total Inventories
1,788,148 GBP2024-12-31
1,324,311 GBP2023-12-31
Debtors
2,845,909 GBP2024-12-31
2,659,914 GBP2023-12-31
Cash at bank and in hand
2,794,278 GBP2024-12-31
3,230,165 GBP2023-12-31
Current Assets
7,428,335 GBP2024-12-31
7,214,390 GBP2023-12-31
Creditors
Current
1,247,538 GBP2024-12-31
1,467,909 GBP2023-12-31
Net Current Assets/Liabilities
6,180,797 GBP2024-12-31
5,746,481 GBP2023-12-31
Total Assets Less Current Liabilities
7,062,465 GBP2024-12-31
6,628,311 GBP2023-12-31
Net Assets/Liabilities
7,019,142 GBP2024-12-31
6,569,379 GBP2023-12-31
Equity
Called up share capital
190,682 GBP2024-12-31
190,682 GBP2023-12-31
190,682 GBP2022-12-31
Retained earnings (accumulated losses)
6,828,460 GBP2024-12-31
6,378,697 GBP2023-12-31
5,910,511 GBP2022-12-31
Equity
7,019,142 GBP2024-12-31
6,569,379 GBP2023-12-31
6,101,193 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-632,132 GBP2024-01-01 ~ 2024-12-31
-757,008 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-632,132 GBP2024-01-01 ~ 2024-12-31
-757,008 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,081,895 GBP2024-01-01 ~ 2024-12-31
1,225,194 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
682,796 GBP2024-01-01 ~ 2024-12-31
618,064 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
90,990 GBP2024-01-01 ~ 2024-12-31
68,139 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
4,150 GBP2024-01-01 ~ 2024-12-31
2,552 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
777,936 GBP2024-01-01 ~ 2024-12-31
688,755 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
172024-01-01 ~ 2024-12-31
162023-01-01 ~ 2023-12-31
Director Remuneration
138,460 GBP2024-01-01 ~ 2024-12-31
135,945 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
98,210 GBP2024-01-01 ~ 2024-12-31
176,376 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
32,234 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
160,500 GBP2024-01-01 ~ 2024-12-31
257,505 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
303,303 GBP2024-01-01 ~ 2024-12-31
337,550 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
126,112 GBP2024-12-31
126,112 GBP2023-12-31
Plant and equipment
1,210,868 GBP2024-12-31
1,134,185 GBP2023-12-31
Furniture and fittings
17,837 GBP2024-12-31
15,968 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
83,429 GBP2024-12-31
78,409 GBP2023-12-31
Plant and equipment
882,978 GBP2024-12-31
829,060 GBP2023-12-31
Furniture and fittings
15,216 GBP2024-12-31
15,006 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
5,020 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
53,918 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
210 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
42,683 GBP2024-12-31
47,703 GBP2023-12-31
Plant and equipment
327,890 GBP2024-12-31
305,125 GBP2023-12-31
Furniture and fittings
2,621 GBP2024-12-31
962 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
200,910 GBP2024-12-31
184,831 GBP2023-12-31
Computers
101,347 GBP2024-12-31
114,792 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,657,074 GBP2024-12-31
1,575,888 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-13,143 GBP2024-01-01 ~ 2024-12-31
Computers
-15,745 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-28,888 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
147,762 GBP2024-12-31
111,745 GBP2023-12-31
Computers
99,864 GBP2024-12-31
112,838 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,229,249 GBP2024-12-31
1,147,058 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
36,291 GBP2024-01-01 ~ 2024-12-31
Computers
2,771 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
98,210 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-274 GBP2024-01-01 ~ 2024-12-31
Computers
-15,745 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-16,019 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
53,148 GBP2024-12-31
73,086 GBP2023-12-31
Computers
1,483 GBP2024-12-31
1,954 GBP2023-12-31
Investment Property - Fair Value Model
453,843 GBP2024-12-31
453,000 GBP2023-12-31
Merchandise
1,788,148 GBP2024-12-31
1,324,311 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,709,682 GBP2024-12-31
2,516,243 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
9,002 GBP2024-12-31
8,279 GBP2023-12-31
Prepayments
Current
127,225 GBP2024-12-31
135,392 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,845,909 GBP2024-12-31
2,659,914 GBP2023-12-31
Trade Creditors/Trade Payables
Current
484,985 GBP2024-12-31
572,203 GBP2023-12-31
Amounts owed to group undertakings
Current
304,606 GBP2024-12-31
381,704 GBP2023-12-31
Corporation Tax Payable
Current
146,927 GBP2024-12-31
258,671 GBP2023-12-31
Other Taxation & Social Security Payable
Current
18,092 GBP2024-12-31
28,907 GBP2023-12-31
Other Creditors
Current
183 GBP2023-12-31
Accrued Liabilities
Current
44,694 GBP2024-12-31
24,685 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,095 GBP2024-12-31
3,095 GBP2023-12-31
Between one and five year
5,933 GBP2024-12-31
9,028 GBP2023-12-31
All periods
9,028 GBP2024-12-31
12,123 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
43,323 GBP2024-12-31
58,932 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
190,682 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,081,895 GBP2024-01-01 ~ 2024-12-31