Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
8,177,070 GBP2024-01-01 ~ 2024-12-31
8,709,254 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,994,234 GBP2024-01-01 ~ 2024-12-31
-6,099,390 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,182,836 GBP2024-01-01 ~ 2024-12-31
2,609,864 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,415,468 GBP2024-01-01 ~ 2024-12-31
-857,253 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-667,319 GBP2024-01-01 ~ 2024-12-31
-616,275 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
300,049 GBP2024-01-01 ~ 2024-12-31
1,136,336 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
46,552 GBP2024-01-01 ~ 2024-12-31
16,196 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
338,510 GBP2024-01-01 ~ 2024-12-31
1,145,596 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
196,110 GBP2024-01-01 ~ 2024-12-31
931,218 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
196,110 GBP2024-01-01 ~ 2024-12-31
931,218 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,083,953 GBP2024-12-31
510,866 GBP2023-12-31
Fixed Assets - Investments
198,043 GBP2023-12-31
Fixed Assets
2,083,953 GBP2024-12-31
708,909 GBP2023-12-31
Total Inventories
750,476 GBP2024-12-31
1,082,017 GBP2023-12-31
Debtors
3,415,935 GBP2024-12-31
2,816,830 GBP2023-12-31
Cash at bank and in hand
609,532 GBP2024-12-31
2,405,558 GBP2023-12-31
Current Assets
4,775,943 GBP2024-12-31
6,304,405 GBP2023-12-31
Net Current Assets/Liabilities
3,806,820 GBP2024-12-31
4,313,894 GBP2023-12-31
Total Assets Less Current Liabilities
5,890,773 GBP2024-12-31
5,022,803 GBP2023-12-31
Net Assets/Liabilities
3,444,033 GBP2024-12-31
3,713,923 GBP2023-12-31
Equity
Called up share capital
950 GBP2024-12-31
950 GBP2023-12-31
950 GBP2022-12-31
Retained earnings (accumulated losses)
3,443,083 GBP2024-12-31
3,712,973 GBP2023-12-31
3,247,755 GBP2022-12-31
Equity
3,444,033 GBP2024-12-31
3,713,923 GBP2023-12-31
3,248,705 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
196,110 GBP2024-01-01 ~ 2024-12-31
931,218 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-466,000 GBP2024-01-01 ~ 2024-12-31
-466,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-466,000 GBP2024-01-01 ~ 2024-12-31
-466,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,080,001 GBP2024-01-01 ~ 2024-12-31
1,587,722 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
212,676 GBP2024-01-01 ~ 2024-12-31
146,578 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
203,571 GBP2024-01-01 ~ 2024-12-31
90,810 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,496,248 GBP2024-01-01 ~ 2024-12-31
1,825,110 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
612024-01-01 ~ 2024-12-31
592023-01-01 ~ 2023-12-31
Director Remuneration
480,000 GBP2024-01-01 ~ 2024-12-31
100,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
238,615 GBP2024-01-01 ~ 2024-12-31
149,606 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
26,000 GBP2024-01-01 ~ 2024-12-31
251,881 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
84,628 GBP2024-01-01 ~ 2024-12-31
286,399 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
445,573 GBP2024-12-31
467,587 GBP2023-12-31
Plant and equipment
372,946 GBP2024-12-31
367,712 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-239,098 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,159,673 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
140,666 GBP2024-12-31
199,161 GBP2023-12-31
Plant and equipment
91,238 GBP2024-12-31
230,473 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
90,924 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
86,102 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-225,337 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,159,673 GBP2024-12-31
Improvements to leasehold property
304,907 GBP2024-12-31
268,426 GBP2023-12-31
Plant and equipment
281,708 GBP2024-12-31
137,239 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
366,470 GBP2024-12-31
136,986 GBP2023-12-31
Computers
90,103 GBP2024-12-31
66,629 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,434,765 GBP2024-12-31
1,038,914 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-70,000 GBP2024-01-01 ~ 2024-12-31
Computers
-18,661 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-518,627 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
95,945 GBP2024-12-31
80,218 GBP2023-12-31
Computers
22,963 GBP2024-12-31
18,196 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
350,812 GBP2024-12-31
528,048 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
67,117 GBP2024-01-01 ~ 2024-12-31
Computers
16,168 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
260,311 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-51,390 GBP2024-01-01 ~ 2024-12-31
Computers
-11,401 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-437,547 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
270,525 GBP2024-12-31
56,768 GBP2023-12-31
Computers
67,140 GBP2024-12-31
48,433 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
148,494 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
148,494 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
21,696 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
21,696 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
126,798 GBP2024-12-31
Merchandise
825,993 GBP2024-12-31
1,226,499 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
790,785 GBP2024-12-31
592,831 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
491,698 GBP2024-12-31
828,267 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
34,026 GBP2024-12-31
Prepayments
Current
132,007 GBP2024-12-31
28,574 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,415,935 GBP2024-12-31
Amounts falling due within one year, Current
2,764,413 GBP2023-12-31
Other Debtors
Non-current
52,417 GBP2023-12-31
Other Remaining Borrowings
Current
51,584 GBP2024-12-31
32,654 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
25,437 GBP2024-12-31
Trade Creditors/Trade Payables
Current
565,022 GBP2024-12-31
831,871 GBP2023-12-31
Corporation Tax Payable
Current
396,016 GBP2023-12-31
Other Taxation & Social Security Payable
Current
53,386 GBP2024-12-31
46,542 GBP2023-12-31
Other Creditors
Current
9,907 GBP2024-12-31
27,667 GBP2023-12-31
Accrued Liabilities
Current
53,046 GBP2024-12-31
133,610 GBP2023-12-31
Other Remaining Borrowings
Non-current
557,688 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
29,804 GBP2024-12-31
Other Creditors
Non-current
348,845 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
55,241 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
14,321 GBP2024-12-31
14,321 GBP2023-12-31
Between one and five year
24,633 GBP2024-12-31
38,428 GBP2023-12-31
All periods
38,954 GBP2024-12-31
52,749 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
170,500 GBP2024-12-31
54,100 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
170,500 GBP2024-12-31
54,100 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
900 shares2024-12-31
Class 2 ordinary share
50 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
196,110 GBP2024-01-01 ~ 2024-12-31