Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
30,592,937 GBP2024-01-01 ~ 2024-12-31
29,187,962 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
28,383,465 GBP2024-01-01 ~ 2024-12-31
28,535,416 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,209,472 GBP2024-01-01 ~ 2024-12-31
652,546 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,152,532 GBP2024-01-01 ~ 2024-12-31
1,136,698 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,056,940 GBP2024-01-01 ~ 2024-12-31
-484,152 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
56,307 GBP2024-01-01 ~ 2024-12-31
37,121 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
186,861 GBP2024-01-01 ~ 2024-12-31
157,261 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
944,386 GBP2024-01-01 ~ 2024-12-31
-604,292 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
236,372 GBP2024-01-01 ~ 2024-12-31
-104,662 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
708,014 GBP2024-01-01 ~ 2024-12-31
-499,630 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,916,771 GBP2024-12-31
4,508,757 GBP2023-12-31
5,008,387 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
207,390 GBP2024-12-31
253,384 GBP2023-12-31
Fixed Assets - Investments
44,584 GBP2024-12-31
44,584 GBP2023-12-31
Fixed Assets
251,974 GBP2024-12-31
297,968 GBP2023-12-31
Total Inventories
4,941,581 GBP2024-12-31
3,064,084 GBP2023-12-31
Debtors
5,835,999 GBP2024-12-31
5,944,770 GBP2023-12-31
Cash at bank and in hand
4,742 GBP2024-12-31
27,800 GBP2023-12-31
Current Assets
10,782,322 GBP2024-12-31
9,036,654 GBP2023-12-31
Creditors
Current
5,907,771 GBP2024-12-31
4,540,770 GBP2023-12-31
Net Current Assets/Liabilities
4,874,551 GBP2024-12-31
4,495,884 GBP2023-12-31
Total Assets Less Current Liabilities
5,126,525 GBP2024-12-31
4,793,852 GBP2023-12-31
Creditors
Non-current
-90,883 GBP2024-12-31
-150,378 GBP2023-12-31
Net Assets/Liabilities
5,016,771 GBP2024-12-31
4,608,757 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Equity
5,016,771 GBP2024-12-31
4,608,757 GBP2023-12-31
Wages/Salaries
575,373 GBP2024-01-01 ~ 2024-12-31
618,454 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
73,407 GBP2024-01-01 ~ 2024-12-31
77,570 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
30,457 GBP2024-01-01 ~ 2024-12-31
14,818 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
679,237 GBP2024-01-01 ~ 2024-12-31
710,842 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
132024-01-01 ~ 2024-12-31
162023-01-01 ~ 2023-12-31
Director Remuneration
100,000 GBP2024-01-01 ~ 2024-12-31
100,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
18,041 GBP2024-01-01 ~ 2024-12-31
16,694 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,291 GBP2024-01-01 ~ 2024-12-31
13,618 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
252,218 GBP2024-01-01 ~ 2024-12-31
-95,755 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
236,097 GBP2024-01-01 ~ 2024-12-31
-114,815 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
34,855 GBP2024-12-31
34,855 GBP2023-12-31
Motor vehicles
272,072 GBP2024-12-31
281,568 GBP2023-12-31
Computers
262,561 GBP2024-12-31
255,642 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
569,488 GBP2024-12-31
572,065 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-76,603 GBP2024-01-01 ~ 2024-12-31
Computers
-1,499 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-78,102 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
25,171 GBP2024-12-31
21,282 GBP2023-12-31
Motor vehicles
83,719 GBP2024-12-31
52,104 GBP2023-12-31
Computers
253,208 GBP2024-12-31
245,295 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
362,098 GBP2024-12-31
318,681 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,889 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
52,979 GBP2024-01-01 ~ 2024-12-31
Computers
9,412 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
66,280 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,364 GBP2024-01-01 ~ 2024-12-31
Computers
-1,499 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-22,863 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
9,684 GBP2024-12-31
13,573 GBP2023-12-31
Motor vehicles
188,353 GBP2024-12-31
229,464 GBP2023-12-31
Computers
9,353 GBP2024-12-31
10,347 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
204,965 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
48,239 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
80,386 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
124,579 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
219,814 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
44,584 GBP2023-12-31
Investments in Group Undertakings
44,584 GBP2024-12-31
44,584 GBP2023-12-31
Merchandise
4,941,581 GBP2024-12-31
3,064,084 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,164,871 GBP2024-12-31
4,145,755 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,405,832 GBP2024-12-31
1,497,966 GBP2023-12-31
Other Debtors
Current
124,923 GBP2024-12-31
156,848 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
13,176 GBP2024-12-31
28,538 GBP2023-12-31
Prepayments
Current
127,197 GBP2024-12-31
115,663 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,835,999 GBP2024-12-31
Amounts falling due within one year, Current
5,944,770 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,868,324 GBP2024-12-31
999,756 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
17,139 GBP2024-12-31
23,562 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,632,834 GBP2024-12-31
3,454,883 GBP2023-12-31
Amounts owed to group undertakings
Current
13,400 GBP2023-12-31
Corporation Tax Payable
Current
252,150 GBP2024-12-31
Other Taxation & Social Security Payable
Current
18,089 GBP2024-12-31
22,705 GBP2023-12-31
Other Creditors
Current
40,475 GBP2024-12-31
5,947 GBP2023-12-31
Accrued Liabilities
Current
78,760 GBP2024-12-31
20,517 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
90,883 GBP2024-12-31
150,378 GBP2023-12-31
hire purchase agreements
108,022 GBP2024-12-31
173,940 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,358 GBP2024-12-31
29,358 GBP2023-12-31
Between one and five year
29,358 GBP2024-12-31
58,716 GBP2023-12-31
All periods
58,716 GBP2024-12-31
88,074 GBP2023-12-31
Bank Overdrafts
Secured
1,868,324 GBP2024-12-31
999,756 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
18,871 GBP2024-12-31
34,717 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
708,014 GBP2024-01-01 ~ 2024-12-31