Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
10,463,708 GBP2024-01-01 ~ 2024-12-31
10,218,044 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,665,087 GBP2024-01-01 ~ 2024-12-31
7,289,356 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,798,621 GBP2024-01-01 ~ 2024-12-31
2,928,688 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
105,926 GBP2024-01-01 ~ 2024-12-31
197,609 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,626,176 GBP2024-01-01 ~ 2024-12-31
2,548,467 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
72,981 GBP2024-01-01 ~ 2024-12-31
193,233 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
80,141 GBP2024-01-01 ~ 2024-12-31
34,649 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-7,160 GBP2024-01-01 ~ 2024-12-31
158,584 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,678 GBP2024-01-01 ~ 2024-12-31
39,865 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-5,482 GBP2024-01-01 ~ 2024-12-31
118,719 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-4,970 GBP2024-01-01 ~ 2024-12-31
120,173 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,451 GBP2023-12-31
Property, Plant & Equipment
187,301 GBP2024-12-31
219,258 GBP2023-12-31
Fixed Assets
187,301 GBP2024-12-31
220,709 GBP2023-12-31
Total Inventories
4,029,149 GBP2024-12-31
4,265,461 GBP2023-12-31
Debtors
1,911,146 GBP2024-12-31
1,789,492 GBP2023-12-31
Cash at bank and in hand
609,849 GBP2024-12-31
674,218 GBP2023-12-31
Current Assets
6,550,144 GBP2024-12-31
6,729,171 GBP2023-12-31
Creditors
Current
1,217,670 GBP2024-12-31
1,416,600 GBP2023-12-31
Net Current Assets/Liabilities
5,332,474 GBP2024-12-31
5,312,571 GBP2023-12-31
Total Assets Less Current Liabilities
5,519,775 GBP2024-12-31
5,533,280 GBP2023-12-31
Net Assets/Liabilities
5,475,589 GBP2024-12-31
5,480,559 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Revaluation reserve
2,315 GBP2024-12-31
3,857 GBP2023-12-31
8,217 GBP2022-12-31
Retained earnings (accumulated losses)
5,472,274 GBP2024-12-31
5,475,702 GBP2023-12-31
5,351,169 GBP2022-12-31
Equity
5,475,589 GBP2024-12-31
5,480,559 GBP2023-12-31
5,360,386 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,428 GBP2024-01-01 ~ 2024-12-31
124,533 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,721,374 GBP2024-01-01 ~ 2024-12-31
1,561,562 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
179,979 GBP2024-01-01 ~ 2024-12-31
159,159 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,741 GBP2024-01-01 ~ 2024-12-31
26,433 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,933,094 GBP2024-01-01 ~ 2024-12-31
1,747,154 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
492024-01-01 ~ 2024-12-31
492023-01-01 ~ 2023-12-31
Director Remuneration
186,864 GBP2024-01-01 ~ 2024-12-31
190,337 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
89,548 GBP2024-01-01 ~ 2024-12-31
91,708 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,500 GBP2024-01-01 ~ 2024-12-31
6,700 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
6,345 GBP2024-01-01 ~ 2024-12-31
53,187 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,790 GBP2024-01-01 ~ 2024-12-31
37,299 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
36,694 GBP2023-12-31
Computer software
25,421 GBP2023-12-31
Intangible Assets - Gross Cost
62,115 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
36,694 GBP2024-12-31
36,694 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
62,115 GBP2024-12-31
60,664 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,451 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
120,946 GBP2024-12-31
116,031 GBP2023-12-31
Plant and equipment
425,912 GBP2024-12-31
416,242 GBP2023-12-31
Furniture and fittings
22,047 GBP2024-12-31
19,547 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-152 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-544 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
111,686 GBP2024-12-31
100,399 GBP2023-12-31
Plant and equipment
345,508 GBP2024-12-31
318,711 GBP2023-12-31
Furniture and fittings
15,023 GBP2024-12-31
13,473 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
11,530 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
26,859 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,001 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-62 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-451 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
9,260 GBP2024-12-31
15,632 GBP2023-12-31
Plant and equipment
80,404 GBP2024-12-31
97,531 GBP2023-12-31
Furniture and fittings
7,024 GBP2024-12-31
6,074 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
177,872 GBP2024-12-31
171,889 GBP2023-12-31
Computers
177,364 GBP2024-12-31
163,524 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
924,141 GBP2024-12-31
887,233 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-22,567 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-23,509 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
107,632 GBP2024-12-31
106,193 GBP2023-12-31
Computers
156,991 GBP2024-12-31
129,199 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
736,840 GBP2024-12-31
667,975 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
21,366 GBP2024-01-01 ~ 2024-12-31
Computers
27,792 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
89,548 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-19,927 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,683 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
70,240 GBP2024-12-31
65,696 GBP2023-12-31
Computers
20,373 GBP2024-12-31
34,325 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
19,653 GBP2023-12-31
Merchandise
4,029,149 GBP2024-12-31
4,265,461 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,656,541 GBP2024-12-31
1,512,476 GBP2023-12-31
Other Debtors
Current
74,715 GBP2024-12-31
89,412 GBP2023-12-31
Prepayments/Accrued Income
Current
179,890 GBP2024-12-31
187,604 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,911,146 GBP2024-12-31
1,789,492 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,215 GBP2023-12-31
Trade Creditors/Trade Payables
Current
211,643 GBP2024-12-31
256,152 GBP2023-12-31
Amounts owed to group undertakings
Current
864,590 GBP2024-12-31
982,064 GBP2023-12-31
Corporation Tax Payable
Current
6,345 GBP2024-12-31
53,187 GBP2023-12-31
Other Taxation & Social Security Payable
Current
43,325 GBP2024-12-31
40,131 GBP2023-12-31
Other Creditors
Current
29,003 GBP2024-12-31
54,751 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
62,764 GBP2024-12-31
28,100 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
315,783 GBP2024-12-31
407,774 GBP2023-12-31
Between one and five year
42,504 GBP2024-12-31
329,544 GBP2023-12-31
All periods
358,287 GBP2024-12-31
737,318 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
44,186 GBP2024-12-31
52,721 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-5,482 GBP2024-01-01 ~ 2024-12-31