Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
2,692,464 GBP2024-01-01 ~ 2024-12-31
2,943,142 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
1,631,014 GBP2024-01-01 ~ 2024-12-31
1,776,140 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,061,450 GBP2024-01-01 ~ 2024-12-31
1,167,002 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
170,011 GBP2024-01-01 ~ 2024-12-31
231,661 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
486,755 GBP2024-01-01 ~ 2024-12-31
521,240 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
404,684 GBP2024-01-01 ~ 2024-12-31
414,101 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,991 GBP2024-01-01 ~ 2024-12-31
2,638 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,006,415 GBP2024-01-01 ~ 2024-12-31
1,254,233 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
103,022 GBP2024-01-01 ~ 2024-12-31
97,911 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
903,393 GBP2024-01-01 ~ 2024-12-31
1,156,322 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
903,393 GBP2024-01-01 ~ 2024-12-31
1,156,322 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,819 GBP2024-12-31
4,118 GBP2023-12-31
Fixed Assets - Investments
12,806 GBP2024-12-31
12,806 GBP2023-12-31
Fixed Assets
20,625 GBP2024-12-31
16,924 GBP2023-12-31
Total Inventories
278,521 GBP2024-12-31
289,355 GBP2023-12-31
Debtors
207,269 GBP2024-12-31
373,955 GBP2023-12-31
Cash at bank and in hand
981,723 GBP2024-12-31
594,719 GBP2023-12-31
Current Assets
1,467,513 GBP2024-12-31
1,258,029 GBP2023-12-31
Creditors
Current
668,651 GBP2024-12-31
435,799 GBP2023-12-31
Net Current Assets/Liabilities
798,862 GBP2024-12-31
822,230 GBP2023-12-31
Total Assets Less Current Liabilities
819,487 GBP2024-12-31
839,154 GBP2023-12-31
Net Assets/Liabilities
818,258 GBP2024-12-31
839,061 GBP2023-12-31
Equity
Called up share capital
53,429 GBP2024-12-31
53,429 GBP2023-12-31
53,429 GBP2022-12-31
Share premium
119,993 GBP2024-12-31
119,993 GBP2023-12-31
119,993 GBP2022-12-31
Retained earnings (accumulated losses)
644,836 GBP2024-12-31
665,639 GBP2023-12-31
695,766 GBP2022-12-31
Equity
818,258 GBP2024-12-31
839,061 GBP2023-12-31
869,188 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-924,196 GBP2024-01-01 ~ 2024-12-31
-1,186,449 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-924,196 GBP2024-01-01 ~ 2024-12-31
-1,186,449 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
903,393 GBP2024-01-01 ~ 2024-12-31
1,156,322 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
224,196 GBP2024-01-01 ~ 2024-12-31
242,993 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
12,533 GBP2024-01-01 ~ 2024-12-31
10,575 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
2,826 GBP2024-01-01 ~ 2024-12-31
3,033 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
239,555 GBP2024-01-01 ~ 2024-12-31
256,601 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
82024-01-01 ~ 2024-12-31
72023-01-01 ~ 2023-12-31
Director Remuneration
38,000 GBP2024-01-01 ~ 2024-12-31
38,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
3,409 GBP2024-01-01 ~ 2024-12-31
3,313 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,200 GBP2024-01-01 ~ 2024-12-31
9,200 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
101,886 GBP2024-01-01 ~ 2024-12-31
97,885 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
251,604 GBP2024-01-01 ~ 2024-12-31
313,558 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
36,527 GBP2024-12-31
36,527 GBP2023-12-31
Plant and equipment
25,461 GBP2024-12-31
25,461 GBP2023-12-31
Furniture and fittings
10,638 GBP2024-12-31
7,737 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
36,527 GBP2024-12-31
36,527 GBP2023-12-31
Plant and equipment
25,461 GBP2024-12-31
25,461 GBP2023-12-31
Furniture and fittings
6,380 GBP2024-12-31
5,898 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
482 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
4,258 GBP2024-12-31
1,839 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
15,001 GBP2024-12-31
29,251 GBP2023-12-31
Computers
106,192 GBP2024-12-31
101,983 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
193,819 GBP2024-12-31
200,959 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-14,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-14,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
15,001 GBP2024-12-31
29,251 GBP2023-12-31
Computers
102,631 GBP2024-12-31
99,704 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
186,000 GBP2024-12-31
196,841 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
2,927 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,409 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-14,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-14,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
3,561 GBP2024-12-31
2,279 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
12,806 GBP2023-12-31
Investments in Group Undertakings
12,806 GBP2024-12-31
12,806 GBP2023-12-31
Merchandise
278,521 GBP2024-12-31
289,355 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
189,909 GBP2024-12-31
355,048 GBP2023-12-31
Other Debtors
Current
811 GBP2024-12-31
811 GBP2023-12-31
Prepayments/Accrued Income
Current
18,989 GBP2024-12-31
18,096 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
207,269 GBP2024-12-31
Amounts falling due within one year, Current
373,955 GBP2023-12-31
Trade Creditors/Trade Payables
Current
30,898 GBP2024-12-31
47,594 GBP2023-12-31
Amounts owed to group undertakings
Current
526,413 GBP2024-12-31
230,761 GBP2023-12-31
Corporation Tax Payable
Current
5,886 GBP2024-12-31
16,436 GBP2023-12-31
Other Taxation & Social Security Payable
Current
352 GBP2024-12-31
11,724 GBP2023-12-31
Other Creditors
Current
1,047 GBP2024-12-31
1,228 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
70,591 GBP2024-12-31
65,931 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,633 GBP2024-12-31
9,454 GBP2023-12-31
Between one and five year
10,219 GBP2024-12-31
4,068 GBP2023-12-31
All periods
19,852 GBP2024-12-31
13,522 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,229 GBP2024-12-31
93 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
55,555 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
903,393 GBP2024-01-01 ~ 2024-12-31