Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
16,124,969 GBP2024-01-01 ~ 2024-12-31
16,304,282 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,335,362 GBP2024-01-01 ~ 2024-12-31
11,073,621 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,789,607 GBP2024-01-01 ~ 2024-12-31
5,230,661 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
319,335 GBP2024-01-01 ~ 2024-12-31
344,373 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,830,038 GBP2024-01-01 ~ 2024-12-31
3,488,908 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,640,234 GBP2024-01-01 ~ 2024-12-31
1,397,380 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,138 GBP2024-01-01 ~ 2024-12-31
16,823 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
36,838 GBP2024-01-01 ~ 2024-12-31
50,020 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,615,534 GBP2024-01-01 ~ 2024-12-31
1,364,183 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
425,409 GBP2024-01-01 ~ 2024-12-31
332,202 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,190,125 GBP2024-01-01 ~ 2024-12-31
1,031,981 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,190,125 GBP2024-01-01 ~ 2024-12-31
1,031,981 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
501,559 GBP2024-12-31
522,368 GBP2023-12-31
Total Inventories
3,156,870 GBP2024-12-31
3,779,995 GBP2023-12-31
Debtors
3,711,740 GBP2024-12-31
3,498,619 GBP2023-12-31
Cash at bank and in hand
1,864,015 GBP2024-12-31
690,222 GBP2023-12-31
Current Assets
8,732,625 GBP2024-12-31
7,968,836 GBP2023-12-31
Creditors
Current
3,691,089 GBP2024-12-31
3,526,528 GBP2023-12-31
Net Current Assets/Liabilities
5,041,536 GBP2024-12-31
4,442,308 GBP2023-12-31
Total Assets Less Current Liabilities
5,543,095 GBP2024-12-31
4,964,676 GBP2023-12-31
Creditors
Non-current
-369,356 GBP2024-12-31
-262,577 GBP2023-12-31
Net Assets/Liabilities
4,751,858 GBP2024-12-31
4,242,835 GBP2023-12-31
Equity
Called up share capital
95 GBP2024-12-31
95 GBP2023-12-31
95 GBP2022-12-31
Retained earnings (accumulated losses)
4,751,763 GBP2024-12-31
4,242,740 GBP2023-12-31
4,008,759 GBP2022-12-31
Equity
4,751,858 GBP2024-12-31
4,242,835 GBP2023-12-31
4,008,854 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-681,102 GBP2024-01-01 ~ 2024-12-31
-798,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-681,102 GBP2024-01-01 ~ 2024-12-31
-798,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,190,125 GBP2024-01-01 ~ 2024-12-31
1,031,981 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,148,900 GBP2024-01-01 ~ 2024-12-31
1,927,467 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
179,466 GBP2024-01-01 ~ 2024-12-31
164,798 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,292 GBP2024-01-01 ~ 2024-12-31
100,260 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,424,658 GBP2024-01-01 ~ 2024-12-31
2,192,525 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
472024-01-01 ~ 2024-12-31
472023-01-01 ~ 2023-12-31
Director Remuneration
187,465 GBP2024-01-01 ~ 2024-12-31
288,058 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
47,645 GBP2024-01-01 ~ 2024-12-31
40,938 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,500 GBP2024-01-01 ~ 2024-12-31
12,750 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
420,319 GBP2024-01-01 ~ 2024-12-31
319,219 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
403,884 GBP2024-01-01 ~ 2024-12-31
320,583 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
43,290 GBP2024-12-31
43,290 GBP2023-12-31
Plant and equipment
107,205 GBP2024-12-31
101,159 GBP2023-12-31
Furniture and fittings
339,590 GBP2024-12-31
339,590 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
43,290 GBP2024-12-31
43,290 GBP2023-12-31
Plant and equipment
98,288 GBP2024-12-31
87,428 GBP2023-12-31
Furniture and fittings
305,360 GBP2024-12-31
274,747 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
10,860 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
30,613 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
8,917 GBP2024-12-31
13,731 GBP2023-12-31
Furniture and fittings
34,230 GBP2024-12-31
64,843 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
752,034 GBP2024-12-31
673,786 GBP2023-12-31
Computers
238,510 GBP2024-12-31
238,510 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,480,629 GBP2024-12-31
1,396,335 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-169,470 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-169,470 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
306,226 GBP2024-12-31
248,768 GBP2023-12-31
Computers
225,906 GBP2024-12-31
219,734 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
979,070 GBP2024-12-31
873,967 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
184,552 GBP2024-01-01 ~ 2024-12-31
Computers
6,172 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
232,197 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-127,094 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-127,094 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
445,808 GBP2024-12-31
425,018 GBP2023-12-31
Computers
12,604 GBP2024-12-31
18,776 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
752,034 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
184,552 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
306,226 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
445,808 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
425,018 GBP2023-12-31
Merchandise
3,156,870 GBP2024-12-31
3,779,995 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,317,727 GBP2024-12-31
3,139,954 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,196 GBP2024-12-31
70,001 GBP2023-12-31
Other Debtors
Current
87,673 GBP2024-12-31
69,159 GBP2023-12-31
Prepayments/Accrued Income
Current
140,742 GBP2024-12-31
156,465 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,711,740 GBP2024-12-31
Amounts falling due within one year, Current
3,498,619 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
117,130 GBP2024-12-31
135,290 GBP2023-12-31
Trade Creditors/Trade Payables
Current
981,942 GBP2024-12-31
691,403 GBP2023-12-31
Amounts owed to group undertakings
Current
1,704,153 GBP2024-12-31
2,029,490 GBP2023-12-31
Corporation Tax Payable
Current
199,290 GBP2024-12-31
110,912 GBP2023-12-31
Other Taxation & Social Security Payable
Current
77,487 GBP2024-12-31
69,321 GBP2023-12-31
Other Creditors
Current
149,984 GBP2024-12-31
8,035 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
107,320 GBP2024-12-31
126,757 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
369,356 GBP2024-12-31
262,577 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
135,290 GBP2023-12-31
Between one and five year, hire purchase agreements
369,356 GBP2024-12-31
262,577 GBP2023-12-31
hire purchase agreements
486,486 GBP2024-12-31
397,867 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
384,300 GBP2024-12-31
384,300 GBP2023-12-31
Between one and five year
992,775 GBP2024-12-31
1,377,075 GBP2023-12-31
All periods
1,377,075 GBP2024-12-31
1,761,375 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
21,707 GBP2024-12-31
16,617 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
95 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,190,125 GBP2024-01-01 ~ 2024-12-31