Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
13,345,591 GBP2024-01-01 ~ 2024-12-31
12,192,798 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,774,026 GBP2024-01-01 ~ 2024-12-31
7,159,617 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,571,565 GBP2024-01-01 ~ 2024-12-31
5,033,181 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,332,532 GBP2024-01-01 ~ 2024-12-31
1,316,473 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,977,749 GBP2024-01-01 ~ 2024-12-31
1,728,455 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,261,284 GBP2024-01-01 ~ 2024-12-31
1,988,253 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
40,262 GBP2024-01-01 ~ 2024-12-31
7,519 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
3,964 GBP2024-01-01 ~ 2024-12-31
5,552 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,297,582 GBP2024-01-01 ~ 2024-12-31
1,990,220 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
570,615 GBP2024-01-01 ~ 2024-12-31
492,291 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,726,967 GBP2024-01-01 ~ 2024-12-31
1,497,929 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,726,967 GBP2024-01-01 ~ 2024-12-31
1,497,929 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
448,267 GBP2024-12-31
217,016 GBP2023-12-31
Total Inventories
3,377,568 GBP2024-12-31
3,411,862 GBP2023-12-31
Debtors
1,970,695 GBP2024-12-31
2,361,436 GBP2023-12-31
Cash at bank and in hand
1,175,687 GBP2024-12-31
699,303 GBP2023-12-31
Current Assets
6,523,950 GBP2024-12-31
6,472,601 GBP2023-12-31
Creditors
Current
2,135,330 GBP2024-12-31
2,300,676 GBP2023-12-31
Net Current Assets/Liabilities
4,388,620 GBP2024-12-31
4,171,925 GBP2023-12-31
Total Assets Less Current Liabilities
4,836,887 GBP2024-12-31
4,388,941 GBP2023-12-31
Net Assets/Liabilities
4,765,489 GBP2024-12-31
4,338,522 GBP2023-12-31
Equity
Called up share capital
672,000 GBP2024-12-31
672,000 GBP2023-12-31
672,000 GBP2022-12-31
Retained earnings (accumulated losses)
4,093,489 GBP2024-12-31
3,666,522 GBP2023-12-31
2,918,593 GBP2022-12-31
Equity
4,765,489 GBP2024-12-31
4,338,522 GBP2023-12-31
3,590,593 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,300,000 GBP2024-01-01 ~ 2024-12-31
-750,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,300,000 GBP2024-01-01 ~ 2024-12-31
-750,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,726,967 GBP2024-01-01 ~ 2024-12-31
1,497,929 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,681,067 GBP2024-01-01 ~ 2024-12-31
1,560,944 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
185,659 GBP2024-01-01 ~ 2024-12-31
175,971 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,919 GBP2024-01-01 ~ 2024-12-31
95,564 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,969,645 GBP2024-01-01 ~ 2024-12-31
1,832,479 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
332024-01-01 ~ 2024-12-31
312023-01-01 ~ 2023-12-31
Director Remuneration
123,524 GBP2024-01-01 ~ 2024-12-31
104,983 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
100,992 GBP2024-01-01 ~ 2024-12-31
78,644 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,348 GBP2024-01-01 ~ 2024-12-31
11,038 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
549,636 GBP2024-01-01 ~ 2024-12-31
461,671 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
574,396 GBP2024-01-01 ~ 2024-12-31
468,120 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
218,499 GBP2024-12-31
208,577 GBP2023-12-31
Furniture and fittings
215,886 GBP2024-12-31
212,887 GBP2023-12-31
Motor vehicles
48,456 GBP2024-12-31
49,539 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
872,208 GBP2024-12-31
690,266 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-29,230 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-69,450 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-1,083 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-150,301 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
389,367 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
140,742 GBP2024-12-31
145,689 GBP2023-12-31
Furniture and fittings
122,254 GBP2024-12-31
159,223 GBP2023-12-31
Motor vehicles
22,159 GBP2024-12-31
19,696 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
423,941 GBP2024-12-31
473,250 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
40,682 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
24,283 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
32,481 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
3,546 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
100,992 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-29,230 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-69,450 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-1,083 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-150,301 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
138,786 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
250,581 GBP2024-12-31
Plant and equipment
77,757 GBP2024-12-31
62,888 GBP2023-12-31
Furniture and fittings
93,632 GBP2024-12-31
53,664 GBP2023-12-31
Motor vehicles
26,297 GBP2024-12-31
29,843 GBP2023-12-31
Merchandise
3,377,568 GBP2024-12-31
3,411,862 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,815,919 GBP2024-12-31
2,251,202 GBP2023-12-31
Other Debtors
Current
4,238 GBP2024-12-31
1,550 GBP2023-12-31
Prepayments/Accrued Income
Current
150,538 GBP2024-12-31
108,684 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,970,695 GBP2024-12-31
2,361,436 GBP2023-12-31
Trade Creditors/Trade Payables
Current
869,624 GBP2024-12-31
1,325,332 GBP2023-12-31
Corporation Tax Payable
Current
410,322 GBP2024-12-31
223,463 GBP2023-12-31
Other Creditors
Current
3,774 GBP2024-12-31
12,527 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
511,648 GBP2024-12-31
320,112 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
240,168 GBP2024-12-31
202,339 GBP2023-12-31
Between one and five year
560,005 GBP2024-12-31
316,154 GBP2023-12-31
More than five year
58,500 GBP2023-12-31
All periods
800,173 GBP2024-12-31
576,993 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
71,398 GBP2024-12-31
50,419 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
672,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,726,967 GBP2024-01-01 ~ 2024-12-31