Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
18,715,575 GBP2024-01-01 ~ 2024-12-31
17,129,550 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,720,949 GBP2024-01-01 ~ 2024-12-31
11,095,109 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,994,626 GBP2024-01-01 ~ 2024-12-31
6,034,441 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,792,430 GBP2024-01-01 ~ 2024-12-31
4,482,834 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,265,553 GBP2024-01-01 ~ 2024-12-31
1,580,474 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
31,422 GBP2024-01-01 ~ 2024-12-31
52,331 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,300,515 GBP2024-01-01 ~ 2024-12-31
1,633,496 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
520,878 GBP2024-01-01 ~ 2024-12-31
326,077 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,779,637 GBP2024-01-01 ~ 2024-12-31
1,307,419 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,779,637 GBP2024-01-01 ~ 2024-12-31
1,307,419 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
58,675 GBP2024-12-31
Property, Plant & Equipment
137,720 GBP2024-12-31
86,244 GBP2023-12-31
Fixed Assets
196,395 GBP2024-12-31
86,244 GBP2023-12-31
Total Inventories
3,943,090 GBP2024-12-31
3,625,404 GBP2023-12-31
Debtors
609,891 GBP2024-12-31
505,440 GBP2023-12-31
Current assets - Investments
2,559,865 GBP2024-12-31
3,438,640 GBP2023-12-31
Cash at bank and in hand
1,485,378 GBP2024-12-31
1,459,965 GBP2023-12-31
Current Assets
8,598,224 GBP2024-12-31
9,029,449 GBP2023-12-31
Creditors
Current
3,223,831 GBP2024-12-31
2,564,961 GBP2023-12-31
Net Current Assets/Liabilities
5,374,393 GBP2024-12-31
6,464,488 GBP2023-12-31
Total Assets Less Current Liabilities
5,570,788 GBP2024-12-31
6,550,732 GBP2023-12-31
Net Assets/Liabilities
5,538,239 GBP2024-12-31
6,529,171 GBP2023-12-31
Equity
Called up share capital
359 GBP2024-12-31
359 GBP2023-12-31
359 GBP2022-12-31
Share premium
239,911 GBP2024-12-31
239,911 GBP2023-12-31
239,911 GBP2022-12-31
Retained earnings (accumulated losses)
5,297,969 GBP2024-12-31
6,288,901 GBP2023-12-31
7,447,732 GBP2022-12-31
Equity
5,538,239 GBP2024-12-31
6,529,171 GBP2023-12-31
7,688,002 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,770,569 GBP2024-01-01 ~ 2024-12-31
-2,466,250 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,770,569 GBP2024-01-01 ~ 2024-12-31
-2,466,250 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,779,637 GBP2024-01-01 ~ 2024-12-31
1,307,419 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,522,277 GBP2024-01-01 ~ 2024-12-31
2,100,935 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
251,111 GBP2024-01-01 ~ 2024-12-31
199,229 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,128 GBP2024-01-01 ~ 2024-12-31
62,467 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,809,516 GBP2024-01-01 ~ 2024-12-31
2,362,631 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
682024-01-01 ~ 2024-12-31
672023-01-01 ~ 2023-12-31
Director Remuneration
221,376 GBP2024-01-01 ~ 2024-12-31
152,913 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
22,858 GBP2024-01-01 ~ 2024-12-31
19,539 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,930 GBP2024-01-01 ~ 2024-12-31
13,122 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
509,890 GBP2024-01-01 ~ 2024-12-31
320,470 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
575,129 GBP2024-01-01 ~ 2024-12-31
408,374 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
68,598 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
33,930 GBP2023-12-31
Plant and equipment
81,905 GBP2024-12-31
69,668 GBP2023-12-31
Furniture and fittings
157,983 GBP2024-12-31
124,371 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
302,303 GBP2024-12-31
227,969 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-9,402 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
45,449 GBP2024-12-31
40,351 GBP2023-12-31
Furniture and fittings
84,028 GBP2024-12-31
70,011 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
164,583 GBP2024-12-31
141,725 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
5,098 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
14,017 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
22,858 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
36,456 GBP2024-12-31
29,317 GBP2023-12-31
Furniture and fittings
73,955 GBP2024-12-31
54,360 GBP2023-12-31
Land and buildings, Long leasehold
2,567 GBP2023-12-31
Merchandise
3,943,090 GBP2024-12-31
3,625,404 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
466,769 GBP2024-12-31
320,420 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
41,978 GBP2023-12-31
Other Debtors
Current
6,744 GBP2023-12-31
Prepayments
Current
143,122 GBP2024-12-31
136,298 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
609,891 GBP2024-12-31
Amounts falling due within one year, Current
505,440 GBP2023-12-31
Trade Creditors/Trade Payables
Current
315,929 GBP2024-12-31
460,173 GBP2023-12-31
Amounts owed to group undertakings
Current
261,891 GBP2024-12-31
196,876 GBP2023-12-31
Corporation Tax Payable
Current
224,789 GBP2024-12-31
291,386 GBP2023-12-31
Other Taxation & Social Security Payable
Current
94,263 GBP2024-12-31
48,418 GBP2023-12-31
Other Creditors
Current
105,366 GBP2024-12-31
200,295 GBP2023-12-31
Accrued Liabilities
Current
2,221,593 GBP2024-12-31
1,367,813 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
83,611 GBP2024-12-31
59,805 GBP2023-12-31
Between one and five year
12,727 GBP2024-12-31
All periods
96,338 GBP2024-12-31
59,805 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
32,549 GBP2024-12-31
21,561 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
359 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,779,637 GBP2024-01-01 ~ 2024-12-31