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
9,181,921 GBP2024-01-01 ~ 2024-12-31
10,662,563 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,417,161 GBP2024-01-01 ~ 2024-12-31
-6,937,877 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,764,760 GBP2024-01-01 ~ 2024-12-31
3,724,686 GBP2023-01-01 ~ 2023-12-31
Other operating income
360,832 GBP2024-01-01 ~ 2024-12-31
999,435 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,421,244 GBP2024-01-01 ~ 2024-12-31
-4,617,210 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-295,652 GBP2024-01-01 ~ 2024-12-31
106,911 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
37,221 GBP2024-01-01 ~ 2024-12-31
493,250 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
37,221 GBP2024-01-01 ~ 2024-12-31
493,250 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
1,446,085 GBP2024-12-31
1,062,438 GBP2023-12-31
Current Assets
9,672,252 GBP2024-12-31
9,281,399 GBP2023-12-31
Total assets
9,835,762 GBP2024-12-31
9,503,011 GBP2023-12-31
Equity
Called up share capital
2,000 GBP2024-12-31
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Share premium
498,000 GBP2024-12-31
498,000 GBP2023-12-31
498,000 GBP2022-12-31
Retained earnings (accumulated losses)
6,088,610 GBP2024-12-31
6,051,389 GBP2023-12-31
6,558,139 GBP2022-12-31
Equity
6,588,610 GBP2024-12-31
6,551,389 GBP2023-12-31
7,058,139 GBP2022-12-31
Total liabilities
3,247,152 GBP2024-12-31
2,951,622 GBP2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
37,221 GBP2024-01-01 ~ 2024-12-31
493,250 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,125,366 GBP2024-01-01 ~ 2024-12-31
2,291,844 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
231,227 GBP2024-01-01 ~ 2024-12-31
220,573 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,769 GBP2024-01-01 ~ 2024-12-31
36,757 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,403,362 GBP2024-01-01 ~ 2024-12-31
2,549,174 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
982024-01-01 ~ 2024-12-31
812023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
328,074 GBP2024-01-01 ~ 2024-12-31
384,103 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
79,245 GBP2024-01-01 ~ 2024-12-31
79,578 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
39,904 GBP2024-01-01 ~ 2024-12-31
40,380 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
9,305 GBP2024-01-01 ~ 2024-12-31
115,914 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
97,211 GBP2024-12-31
95,076 GBP2023-12-31
Motor vehicles
187,875 GBP2024-12-31
168,867 GBP2023-12-31
Computers
130,567 GBP2024-12-31
130,567 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
415,653 GBP2024-12-31
394,510 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
46,591 GBP2024-12-31
26,861 GBP2023-12-31
Motor vehicles
92,529 GBP2024-12-31
43,005 GBP2023-12-31
Computers
127,228 GBP2024-12-31
117,237 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
266,348 GBP2024-12-31
187,103 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
19,730 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
49,524 GBP2024-01-01 ~ 2024-12-31
Computers
9,991 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,245 GBP2024-01-01 ~ 2024-12-31
Merchandise
137,994 GBP2024-12-31
128,520 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,234,133 GBP2024-12-31
1,604,721 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,329,107 GBP2024-12-31
5,770,197 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
3,532 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
999 shares2024-12-31
Class 2 ordinary share
1 shares2024-12-31
Class 3 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
37,221 GBP2024-01-01 ~ 2024-12-31
Trade Creditors/Trade Payables
Current
504,564 GBP2024-12-31
585,922 GBP2023-12-31
Other Taxation & Social Security Payable
Current
118,519 GBP2024-12-31
55,572 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,525,930 GBP2024-12-31
2,303,635 GBP2023-12-31
Amount of value-added tax that is payable
28,562 GBP2024-12-31
Net Deferred Tax Liability/Asset
-14,205 GBP2024-12-31
-14,205 GBP2023-12-31