(expand)Distribution Costs
7,856,774 GBP2024-01-01 ~ 2024-12-31
5,356,893 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
6,797,345 GBP2024-01-01 ~ 2024-12-31
6,282,093 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
910,562 GBP2024-01-01 ~ 2024-12-31
634,354 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
58,855 GBP2024-01-01 ~ 2024-12-31
21,684 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
331,727 GBP2024-01-01 ~ 2024-12-31
337,092 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
637,690 GBP2024-01-01 ~ 2024-12-31
318,946 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
200,428 GBP2024-01-01 ~ 2024-12-31
1,270 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
437,262 GBP2024-01-01 ~ 2024-12-31
317,676 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
437,262 GBP2024-01-01 ~ 2024-12-31
317,676 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
459,232 GBP2024-12-31
351,699 GBP2023-12-31
Property, Plant & Equipment
6,478,254 GBP2024-12-31
6,061,854 GBP2023-12-31
Fixed Assets
6,937,486 GBP2024-12-31
6,413,553 GBP2023-12-31
Total Inventories
4,266,615 GBP2024-12-31
4,128,732 GBP2023-12-31
Debtors
4,617,834 GBP2024-12-31
4,054,264 GBP2023-12-31
Cash at bank and in hand
430,616 GBP2024-12-31
1,564,425 GBP2023-12-31
Current Assets
9,315,065 GBP2024-12-31
9,747,421 GBP2023-12-31
Creditors
Current
4,169,205 GBP2024-12-31
4,253,616 GBP2023-12-31
Net Current Assets/Liabilities
5,145,860 GBP2024-12-31
5,493,805 GBP2023-12-31
Total Assets Less Current Liabilities
12,083,346 GBP2024-12-31
11,907,358 GBP2023-12-31
Creditors
Non-current
-4,125,000 GBP2024-12-31
-4,491,667 GBP2023-12-31
Net Assets/Liabilities
7,695,737 GBP2024-12-31
7,258,475 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Retained earnings (accumulated losses)
7,595,737 GBP2024-12-31
7,158,475 GBP2023-12-31
6,840,799 GBP2022-12-31
Equity
7,695,737 GBP2024-12-31
7,258,475 GBP2023-12-31
6,940,799 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
437,262 GBP2024-01-01 ~ 2024-12-31
317,676 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,577,102 GBP2024-01-01 ~ 2024-12-31
3,468,283 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
338,866 GBP2024-01-01 ~ 2024-12-31
313,783 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,111 GBP2024-01-01 ~ 2024-12-31
64,241 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,985,079 GBP2024-01-01 ~ 2024-12-31
3,846,307 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1232024-01-01 ~ 2024-12-31
1132023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
143,295 GBP2024-01-01 ~ 2024-12-31
109,794 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
55,884 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
159,423 GBP2024-01-01 ~ 2024-12-31
75,016 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
25,000 GBP2024-12-31
25,000 GBP2023-12-31
Computer software
801,993 GBP2024-12-31
721,790 GBP2023-12-31
Intangible Assets - Gross Cost
826,993 GBP2024-12-31
746,790 GBP2023-12-31
Intangible assets - Disposals
-244,105 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
25,000 GBP2024-12-31
25,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
367,761 GBP2024-12-31
395,091 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
216,775 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-244,105 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,234,912 GBP2024-12-31
6,225,842 GBP2023-12-31
Land and buildings, Short leasehold
543,268 GBP2024-12-31
79,522 GBP2023-12-31
Plant and equipment
434,202 GBP2024-12-31
413,437 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-4,350 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
441,335 GBP2024-12-31
441,335 GBP2023-12-31
Land and buildings, Short leasehold
101,890 GBP2024-12-31
74,921 GBP2023-12-31
Plant and equipment
382,521 GBP2024-12-31
345,644 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
37,312 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-435 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
5,793,577 GBP2024-12-31
5,784,507 GBP2023-12-31
Land and buildings, Short leasehold
441,378 GBP2024-12-31
4,601 GBP2023-12-31
Plant and equipment
51,681 GBP2024-12-31
67,793 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
20,632 GBP2024-12-31
12,230 GBP2023-12-31
Motor vehicles
317,519 GBP2024-12-31
291,592 GBP2023-12-31
Computers
94,791 GBP2024-12-31
105,109 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,645,324 GBP2024-12-31
7,127,732 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-270 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-8,948 GBP2024-01-01 ~ 2024-12-31
Computers
-33,839 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-49,205 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
7,282 GBP2024-12-31
4,319 GBP2023-12-31
Motor vehicles
183,849 GBP2024-12-31
138,780 GBP2023-12-31
Computers
50,193 GBP2024-12-31
60,879 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,167,070 GBP2024-12-31
1,065,878 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,121 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
54,017 GBP2024-01-01 ~ 2024-12-31
Computers
21,045 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
143,295 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-158 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-8,948 GBP2024-01-01 ~ 2024-12-31
Computers
-31,731 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-42,103 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
13,350 GBP2024-12-31
7,911 GBP2023-12-31
Motor vehicles
133,670 GBP2024-12-31
152,812 GBP2023-12-31
Computers
44,598 GBP2024-12-31
44,230 GBP2023-12-31
Merchandise
4,266,615 GBP2024-12-31
4,128,732 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
415,945 GBP2024-12-31
579,514 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,496,644 GBP2024-12-31
3,000,000 GBP2023-12-31
Other Debtors
Current
20,537 GBP2024-12-31
7,250 GBP2023-12-31
Prepayments/Accrued Income
Current
684,708 GBP2024-12-31
467,500 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,617,834 GBP2024-12-31
Current, Amounts falling due within one year
4,054,264 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
372,438 GBP2024-12-31
370,500 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,766,341 GBP2024-12-31
1,690,831 GBP2023-12-31
Corporation Tax Payable
Current
-164,218 GBP2024-12-31
-105,403 GBP2023-12-31
Other Taxation & Social Security Payable
Current
859,887 GBP2024-12-31
665,446 GBP2023-12-31
Other Creditors
Current
328,167 GBP2024-12-31
432,073 GBP2023-12-31
Accrued Liabilities
Current
1,006,590 GBP2024-12-31
1,200,169 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
4,125,000 GBP2024-12-31
4,491,667 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
370,500 GBP2023-12-31
Non-current, Between one and two years
366,667 GBP2023-12-31
Between two and five year, Non-current
3,758,333 GBP2024-12-31
Non-current, Between two and five year
4,125,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
317,496 GBP2024-12-31
255,862 GBP2023-12-31
Between one and five year
215,649 GBP2024-12-31
381,071 GBP2023-12-31
All periods
533,145 GBP2024-12-31
636,933 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
262,609 GBP2024-12-31
157,216 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
437,262 GBP2024-01-01 ~ 2024-12-31