Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
25,492,070 GBP2024-01-01 ~ 2024-12-31
27,120,575 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
22,736,982 GBP2024-01-01 ~ 2024-12-31
23,491,018 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,755,088 GBP2024-01-01 ~ 2024-12-31
3,629,557 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,370,610 GBP2024-01-01 ~ 2024-12-31
2,284,964 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
384,478 GBP2024-01-01 ~ 2024-12-31
1,346,091 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
68,086 GBP2024-01-01 ~ 2024-12-31
63,238 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
2,264 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
452,564 GBP2024-01-01 ~ 2024-12-31
1,407,065 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
118,539 GBP2024-01-01 ~ 2024-12-31
347,219 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
334,025 GBP2024-01-01 ~ 2024-12-31
1,059,846 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
7,301,615 GBP2024-12-31
8,267,590 GBP2023-12-31
7,207,744 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,300,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
2,441,132 GBP2024-12-31
2,675,221 GBP2023-12-31
Total Inventories
3,482,654 GBP2024-12-31
4,718,083 GBP2023-12-31
Debtors
3,208,539 GBP2024-12-31
2,718,960 GBP2023-12-31
Cash at bank and in hand
1,288,552 GBP2024-12-31
1,528,992 GBP2023-12-31
Current Assets
7,979,745 GBP2024-12-31
8,966,035 GBP2023-12-31
Creditors
Current
2,472,929 GBP2024-12-31
2,666,760 GBP2023-12-31
Net Current Assets/Liabilities
5,506,816 GBP2024-12-31
6,299,275 GBP2023-12-31
Total Assets Less Current Liabilities
7,947,948 GBP2024-12-31
8,974,496 GBP2023-12-31
Net Assets/Liabilities
7,461,615 GBP2024-12-31
8,427,590 GBP2023-12-31
Equity
Called up share capital
160,000 GBP2024-12-31
160,000 GBP2023-12-31
Equity
7,461,615 GBP2024-12-31
8,427,590 GBP2023-12-31
Wages/Salaries
1,692,475 GBP2024-01-01 ~ 2024-12-31
1,663,954 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
178,194 GBP2024-01-01 ~ 2024-12-31
174,452 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
99,688 GBP2024-01-01 ~ 2024-12-31
101,055 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,970,357 GBP2024-01-01 ~ 2024-12-31
1,939,461 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
522024-01-01 ~ 2024-12-31
522023-01-01 ~ 2023-12-31
Director Remuneration
300,438 GBP2024-01-01 ~ 2024-12-31
291,510 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
310,541 GBP2024-01-01 ~ 2024-12-31
230,646 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
20,140 GBP2024-01-01 ~ 2024-12-31
19,200 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
179,112 GBP2024-01-01 ~ 2024-12-31
62,877 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
113,141 GBP2024-01-01 ~ 2024-12-31
351,766 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
244,788 GBP2024-12-31
234,493 GBP2023-12-31
Improvements to leasehold property
313,844 GBP2024-12-31
313,844 GBP2023-12-31
Plant and equipment
2,759,307 GBP2024-12-31
2,769,584 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-22,495 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
175,854 GBP2024-12-31
162,795 GBP2023-12-31
Improvements to leasehold property
73,231 GBP2024-12-31
48,124 GBP2023-12-31
Plant and equipment
770,788 GBP2024-12-31
555,891 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
13,059 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
25,107 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
221,236 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,339 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
68,934 GBP2024-12-31
71,698 GBP2023-12-31
Improvements to leasehold property
240,613 GBP2024-12-31
265,720 GBP2023-12-31
Plant and equipment
1,988,519 GBP2024-12-31
2,213,693 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
153,590 GBP2024-12-31
151,005 GBP2023-12-31
Motor vehicles
176,861 GBP2024-12-31
134,851 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,648,390 GBP2024-12-31
3,603,777 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-36,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-58,495 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
97,093 GBP2024-12-31
77,027 GBP2023-12-31
Motor vehicles
90,292 GBP2024-12-31
84,719 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,207,258 GBP2024-12-31
928,556 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
20,066 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
31,073 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
310,541 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-25,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-31,839 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
56,497 GBP2024-12-31
73,978 GBP2023-12-31
Motor vehicles
86,569 GBP2024-12-31
50,132 GBP2023-12-31
Merchandise
3,482,654 GBP2024-12-31
4,718,083 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,089,658 GBP2024-12-31
2,525,126 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
104,933 GBP2023-12-31
Prepayments
Current
118,881 GBP2024-12-31
88,901 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,208,539 GBP2024-12-31
2,718,960 GBP2023-12-31
Trade Creditors/Trade Payables
Current
771,920 GBP2024-12-31
1,029,794 GBP2023-12-31
Corporation Tax Payable
Current
64,000 GBP2024-12-31
Other Taxation & Social Security Payable
Current
496,610 GBP2024-12-31
195,990 GBP2023-12-31
Accrued Liabilities
Current
48,479 GBP2024-12-31
33,183 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
382,588 GBP2024-12-31
274,689 GBP2023-12-31
Between one and five year
896,877 GBP2024-12-31
844,565 GBP2023-12-31
More than five year
78,522 GBP2024-12-31
29,071 GBP2023-12-31
All periods
1,357,987 GBP2024-12-31
1,148,325 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
486,333 GBP2024-12-31
546,906 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
160,000 shares2024-12-31