Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
38,398,135 GBP2024-01-01 ~ 2024-12-31
33,210,667 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
19,812,558 GBP2024-01-01 ~ 2024-12-31
18,263,724 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
18,585,577 GBP2024-01-01 ~ 2024-12-31
14,946,943 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,998,717 GBP2024-01-01 ~ 2024-12-31
1,575,125 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
14,172,165 GBP2024-01-01 ~ 2024-12-31
10,915,294 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,372,040 GBP2024-01-01 ~ 2024-12-31
2,635,371 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
76,503 GBP2024-01-01 ~ 2024-12-31
20,050 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,295,537 GBP2024-01-01 ~ 2024-12-31
2,295,321 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
651,550 GBP2024-01-01 ~ 2024-12-31
508,880 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,643,987 GBP2024-01-01 ~ 2024-12-31
1,786,441 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,643,987 GBP2024-01-01 ~ 2024-12-31
1,786,441 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
94,772 GBP2024-12-31
110,892 GBP2023-12-31
Fixed Assets
94,772 GBP2024-12-31
110,892 GBP2023-12-31
Total Inventories
3,339,683 GBP2024-12-31
2,106,000 GBP2023-12-31
Debtors
12,173,837 GBP2024-12-31
7,916,947 GBP2023-12-31
Cash at bank and in hand
313,088 GBP2024-12-31
2,347,516 GBP2023-12-31
Current Assets
15,826,608 GBP2024-12-31
12,370,463 GBP2023-12-31
Creditors
Current
8,742,873 GBP2024-12-31
4,975,738 GBP2023-12-31
Net Current Assets/Liabilities
7,083,735 GBP2024-12-31
7,394,725 GBP2023-12-31
Total Assets Less Current Liabilities
7,178,507 GBP2024-12-31
7,505,617 GBP2023-12-31
Net Assets/Liabilities
7,160,989 GBP2024-12-31
7,487,002 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
7,159,989 GBP2024-12-31
7,486,002 GBP2023-12-31
6,528,561 GBP2022-12-31
Equity
7,160,989 GBP2024-12-31
7,487,002 GBP2023-12-31
6,529,561 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,970,000 GBP2024-01-01 ~ 2024-12-31
-829,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,970,000 GBP2024-01-01 ~ 2024-12-31
-829,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,643,987 GBP2024-01-01 ~ 2024-12-31
1,786,441 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,269,074 GBP2024-01-01 ~ 2024-12-31
4,690,223 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
619,164 GBP2024-01-01 ~ 2024-12-31
599,722 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
170,825 GBP2024-01-01 ~ 2024-12-31
227,423 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,059,063 GBP2024-01-01 ~ 2024-12-31
5,517,368 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
852024-01-01 ~ 2024-12-31
702023-01-01 ~ 2023-12-31
Director Remuneration
515,924 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
65,608 GBP2024-01-01 ~ 2024-12-31
57,997 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,150 GBP2024-01-01 ~ 2024-12-31
16,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
652,701 GBP2024-01-01 ~ 2024-12-31
515,228 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
823,884 GBP2024-01-01 ~ 2024-12-31
539,400 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
60,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
210,412 GBP2024-12-31
183,345 GBP2023-12-31
Motor vehicles
39,455 GBP2024-12-31
61,676 GBP2023-12-31
Computers
156,882 GBP2024-12-31
139,017 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
406,749 GBP2024-12-31
384,038 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-22,221 GBP2024-01-01 ~ 2024-12-31
Computers
-5,408 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-27,629 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
161,489 GBP2024-12-31
135,155 GBP2023-12-31
Motor vehicles
38,066 GBP2024-12-31
54,733 GBP2023-12-31
Computers
112,422 GBP2024-12-31
83,258 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
311,977 GBP2024-12-31
273,146 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
26,334 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,554 GBP2024-01-01 ~ 2024-12-31
Computers
33,720 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
65,608 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-22,221 GBP2024-01-01 ~ 2024-12-31
Computers
-4,556 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,777 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
48,923 GBP2024-12-31
48,190 GBP2023-12-31
Motor vehicles
1,389 GBP2024-12-31
6,943 GBP2023-12-31
Computers
44,460 GBP2024-12-31
55,759 GBP2023-12-31
Merchandise
3,339,683 GBP2024-12-31
2,106,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,499,721 GBP2024-12-31
4,684,895 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,166,918 GBP2024-12-31
1,710,558 GBP2023-12-31
Other Debtors
Current
656,903 GBP2024-12-31
929,956 GBP2023-12-31
Prepayments
Current
850,295 GBP2024-12-31
591,538 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
12,173,837 GBP2024-12-31
Current, Amounts falling due within one year
7,916,947 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,755,916 GBP2024-12-31
2,485,473 GBP2023-12-31
Amounts owed to group undertakings
Current
757 GBP2024-12-31
91,171 GBP2023-12-31
Corporation Tax Payable
Current
710,927 GBP2024-12-31
280,443 GBP2023-12-31
Other Taxation & Social Security Payable
Current
163,780 GBP2024-12-31
139,796 GBP2023-12-31
Other Creditors
Current
850,768 GBP2024-12-31
-366 GBP2023-12-31
Accrued Liabilities
Current
4,048,976 GBP2024-12-31
1,841,699 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
42,000 GBP2024-12-31
50,618 GBP2023-12-31
Between one and five year
7,000 GBP2024-12-31
49,000 GBP2023-12-31
All periods
49,000 GBP2024-12-31
99,618 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
17,518 GBP2024-12-31
18,615 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,643,987 GBP2024-01-01 ~ 2024-12-31