Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
16,883,002 GBP2024-01-01 ~ 2024-12-31
18,964,862 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-16,176,460 GBP2024-01-01 ~ 2024-12-31
-18,392,531 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
706,542 GBP2024-01-01 ~ 2024-12-31
572,331 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-753,957 GBP2024-01-01 ~ 2024-12-31
-721,966 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-47,415 GBP2024-01-01 ~ 2024-12-31
-149,635 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-75,211 GBP2024-01-01 ~ 2024-12-31
-175,715 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-79,489 GBP2024-01-01 ~ 2024-12-31
-176,074 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-79,489 GBP2024-01-01 ~ 2024-12-31
-176,074 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
124,593 GBP2024-12-31
113,231 GBP2023-12-31
Total Inventories
6,440,131 GBP2024-12-31
4,838,149 GBP2023-12-31
Debtors
716,464 GBP2024-12-31
1,187,086 GBP2023-12-31
Current Assets
7,156,595 GBP2024-12-31
6,025,235 GBP2023-12-31
Creditors
Current
6,874,253 GBP2024-12-31
5,656,004 GBP2023-12-31
Net Current Assets/Liabilities
282,342 GBP2024-12-31
369,231 GBP2023-12-31
Total Assets Less Current Liabilities
406,935 GBP2024-12-31
482,462 GBP2023-12-31
Net Assets/Liabilities
382,998 GBP2024-12-31
462,487 GBP2023-12-31
Equity
Called up share capital
300,000 GBP2024-12-31
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Retained earnings (accumulated losses)
82,998 GBP2024-12-31
162,487 GBP2023-12-31
338,561 GBP2022-12-31
Equity
382,998 GBP2024-12-31
462,487 GBP2023-12-31
638,561 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-79,489 GBP2024-01-01 ~ 2024-12-31
-176,074 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
657,996 GBP2024-01-01 ~ 2024-12-31
639,968 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
83,932 GBP2024-01-01 ~ 2024-12-31
87,811 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,857 GBP2024-01-01 ~ 2024-12-31
22,848 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
764,785 GBP2024-01-01 ~ 2024-12-31
750,627 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
262024-01-01 ~ 2024-12-31
262023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
51,987 GBP2024-01-01 ~ 2024-12-31
43,799 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,000 GBP2024-01-01 ~ 2024-12-31
8,907 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-18,803 GBP2024-01-01 ~ 2024-12-31
-43,929 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,962 GBP2024-01-01 ~ 2024-12-31
359 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
8,956 GBP2024-12-31
8,956 GBP2023-12-31
Furniture and fittings
219,722 GBP2024-12-31
200,217 GBP2023-12-31
Motor vehicles
64,430 GBP2024-12-31
27,265 GBP2023-12-31
Computers
21,769 GBP2024-12-31
15,090 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
314,877 GBP2024-12-31
251,528 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,979 GBP2024-12-31
2,800 GBP2023-12-31
Furniture and fittings
153,802 GBP2024-12-31
120,539 GBP2023-12-31
Motor vehicles
16,645 GBP2024-12-31
4,998 GBP2023-12-31
Computers
16,858 GBP2024-12-31
9,960 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
190,284 GBP2024-12-31
138,297 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
179 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
33,263 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
11,647 GBP2024-01-01 ~ 2024-12-31
Computers
6,898 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
51,987 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
5,977 GBP2024-12-31
6,156 GBP2023-12-31
Furniture and fittings
65,920 GBP2024-12-31
79,678 GBP2023-12-31
Motor vehicles
47,785 GBP2024-12-31
22,267 GBP2023-12-31
Computers
4,911 GBP2024-12-31
5,130 GBP2023-12-31
Merchandise
6,440,131 GBP2024-12-31
4,838,149 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
221,041 GBP2024-12-31
595,275 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,562 GBP2024-12-31
56,465 GBP2023-12-31
Other Debtors
Current
387,002 GBP2024-12-31
429,049 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
316 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
73,016 GBP2024-12-31
69,664 GBP2023-12-31
Prepayments
Current
32,843 GBP2024-12-31
36,317 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
716,464 GBP2024-12-31
1,187,086 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
41,611 GBP2024-12-31
119,976 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,510,417 GBP2024-12-31
5,418,291 GBP2023-12-31
Amounts owed to group undertakings
Current
235,334 GBP2024-12-31
8,814 GBP2023-12-31
Other Taxation & Social Security Payable
Current
27,341 GBP2024-12-31
23,675 GBP2023-12-31
Other Creditors
Current
48,214 GBP2024-12-31
48,594 GBP2023-12-31
Accrued Liabilities
Current
11,336 GBP2024-12-31
36,654 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,480 GBP2024-12-31
Between one and five year
421 GBP2024-12-31
All periods
25,901 GBP2024-12-31
Bank Overdrafts
Secured
41,611 GBP2024-12-31
119,976 GBP2023-12-31
Total Borrowings
Secured
6,188,121 GBP2024-12-31
5,146,685 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
23,937 GBP2024-12-31
19,975 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-79,489 GBP2024-01-01 ~ 2024-12-31