Average Number of Employees
342024-01-01 ~ 2024-12-31
342023-01-01 ~ 2023-12-31
Turnover/Revenue
20,121,605 GBP2024-01-01 ~ 2024-12-31
18,290,843 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,073,005 GBP2024-01-01 ~ 2024-12-31
-12,596,183 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,048,600 GBP2024-01-01 ~ 2024-12-31
5,694,660 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-4,290,719 GBP2024-01-01 ~ 2024-12-31
-3,900,545 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-895,575 GBP2024-01-01 ~ 2024-12-31
-1,401,941 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
862,306 GBP2024-01-01 ~ 2024-12-31
392,174 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,052 GBP2024-01-01 ~ 2024-12-31
11,139 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
777,839 GBP2024-01-01 ~ 2024-12-31
112,801 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
544,814 GBP2024-01-01 ~ 2024-12-31
89,815 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
100,882 GBP2024-12-31
105,069 GBP2023-12-31
Property, Plant & Equipment
58,153 GBP2024-12-31
87,761 GBP2023-12-31
Fixed Assets - Investments
85 GBP2024-12-31
85 GBP2023-12-31
Fixed Assets
159,120 GBP2024-12-31
192,915 GBP2023-12-31
Total Inventories
9,297,386 GBP2024-12-31
9,546,171 GBP2023-12-31
Debtors
Current
4,270,838 GBP2024-12-31
4,603,720 GBP2023-12-31
Cash at bank and in hand
1,347 GBP2024-12-31
22,582 GBP2023-12-31
Current Assets
13,569,571 GBP2024-12-31
14,172,473 GBP2023-12-31
Net Current Assets/Liabilities
12,109,614 GBP2024-12-31
11,618,373 GBP2023-12-31
Total Assets Less Current Liabilities
12,268,734 GBP2024-12-31
11,811,288 GBP2023-12-31
Net Assets/Liabilities
12,220,722 GBP2024-12-31
11,675,908 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
12,220,622 GBP2024-12-31
11,675,808 GBP2023-12-31
11,585,993 GBP2023-01-01
Equity
12,220,722 GBP2024-12-31
11,675,908 GBP2023-12-31
11,586,093 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
544,814 GBP2024-01-01 ~ 2024-12-31
89,815 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
46,304 GBP2024-01-01 ~ 2024-12-31
63,454 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
-2,399 GBP2024-12-31
22,582 GBP2023-12-31
-33,797 GBP2023-01-01
Bank Overdrafts
-3,746 GBP2024-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
202024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
30,275 GBP2024-01-01 ~ 2024-12-31
29,550 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,609,131 GBP2024-01-01 ~ 2024-12-31
1,649,828 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
203,947 GBP2024-01-01 ~ 2024-12-31
182,613 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,907,290 GBP2024-01-01 ~ 2024-12-31
1,930,245 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
175,645 GBP2024-01-01 ~ 2024-12-31
205,364 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,886 GBP2024-01-01 ~ 2024-12-31
2,509 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
194,460 GBP2024-01-01 ~ 2024-12-31
26,531 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
471,262 GBP2024-12-31
420,652 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
113,576 GBP2024-12-31
156,994 GBP2023-12-31
Furniture and fittings
190,662 GBP2024-12-31
173,562 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
448,597 GBP2024-12-31
474,915 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-43,418 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-43,418 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
144,444 GBP2023-12-31
Furniture and fittings
121,529 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
387,154 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
5,727 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
46,304 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-43,014 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-43,014 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
107,157 GBP2024-12-31
Furniture and fittings
142,034 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
390,444 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
6,419 GBP2024-12-31
12,550 GBP2023-12-31
Furniture and fittings
48,628 GBP2024-12-31
52,033 GBP2023-12-31
Finished Goods/Goods for Resale
9,297,386 GBP2024-12-31
9,546,171 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,102,080 GBP2024-12-31
3,046,819 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
421,295 GBP2024-12-31
543,438 GBP2023-12-31
Other Debtors
Current
44,773 GBP2024-12-31
477,322 GBP2023-12-31
Prepayments/Accrued Income
Current
702,690 GBP2024-12-31
505,968 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
30,173 GBP2023-12-31
Bank Overdrafts
Current
3,746 GBP2024-12-31
Bank Borrowings
Current
101,042 GBP2024-12-31
242,496 GBP2023-12-31
Trade Creditors/Trade Payables
Current
869,542 GBP2024-12-31
627,206 GBP2023-12-31
Amounts owed to group undertakings
Current
71,667 GBP2024-12-31
366,287 GBP2023-12-31
Corporation Tax Payable
Current
23,595 GBP2024-12-31
Taxation/Social Security Payable
Current
230,478 GBP2024-12-31
230,407 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
3,143 GBP2024-12-31
3,143 GBP2023-12-31
Other Creditors
Current
123,221 GBP2024-12-31
950,334 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
33,523 GBP2024-12-31
134,227 GBP2023-12-31
Creditors
Current
1,459,957 GBP2024-12-31
2,554,100 GBP2023-12-31
Bank Borrowings
Non-current
121,254 GBP2023-12-31
Creditors
Non-current
121,254 GBP2023-12-31
Total Borrowings
101,042 GBP2024-12-31
363,750 GBP2023-12-31
Net Deferred Tax Liability/Asset
-48,012 GBP2024-12-31
-14,126 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-33,886 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-50,165 GBP2024-12-31
-11,617 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
10,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
64,917 GBP2024-12-31
21,559 GBP2023-12-31
Between one and five year
92,487 GBP2024-12-31
4,524 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
157,404 GBP2024-12-31
26,083 GBP2023-12-31