Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
28,456,634 GBP2024-01-01 ~ 2024-12-31
24,878,594 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-27,003,205 GBP2024-01-01 ~ 2024-12-31
-23,527,494 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,453,429 GBP2024-01-01 ~ 2024-12-31
1,351,100 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,241,620 GBP2024-01-01 ~ 2024-12-31
-1,165,263 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
211,809 GBP2024-01-01 ~ 2024-12-31
185,837 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
681 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
58,529 GBP2024-01-01 ~ 2024-12-31
56,358 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
33,235 GBP2024-01-01 ~ 2024-12-31
46,433 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
33,235 GBP2024-01-01 ~ 2024-12-31
46,433 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
370,854 GBP2024-12-31
398,209 GBP2023-12-31
Total Inventories
4,105,074 GBP2024-12-31
3,370,894 GBP2023-12-31
Debtors
769,844 GBP2024-12-31
1,412,047 GBP2023-12-31
Cash at bank and in hand
75,947 GBP2023-12-31
Current Assets
4,874,918 GBP2024-12-31
4,858,888 GBP2023-12-31
Creditors
Current
3,577,319 GBP2024-12-31
3,625,470 GBP2023-12-31
Net Current Assets/Liabilities
1,297,599 GBP2024-12-31
1,233,418 GBP2023-12-31
Total Assets Less Current Liabilities
1,668,453 GBP2024-12-31
1,631,627 GBP2023-12-31
Net Assets/Liabilities
1,614,683 GBP2024-12-31
1,581,448 GBP2023-12-31
Equity
Called up share capital
1,025,000 GBP2024-12-31
1,025,000 GBP2023-12-31
1,025,000 GBP2022-12-31
Retained earnings (accumulated losses)
589,683 GBP2024-12-31
556,448 GBP2023-12-31
510,015 GBP2022-12-31
Equity
1,614,683 GBP2024-12-31
1,581,448 GBP2023-12-31
1,535,015 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
33,235 GBP2024-01-01 ~ 2024-12-31
46,433 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,089,809 GBP2024-01-01 ~ 2024-12-31
994,468 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
144,922 GBP2024-01-01 ~ 2024-12-31
119,270 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,102 GBP2024-01-01 ~ 2024-12-31
37,313 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,276,833 GBP2024-01-01 ~ 2024-12-31
1,151,051 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
362024-01-01 ~ 2024-12-31
342023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
80,053 GBP2024-01-01 ~ 2024-12-31
88,041 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,930 GBP2024-01-01 ~ 2024-12-31
11,489 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
21,703 GBP2024-01-01 ~ 2024-12-31
20,894 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
14,632 GBP2024-01-01 ~ 2024-12-31
14,090 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
344,859 GBP2024-12-31
344,859 GBP2023-12-31
Furniture and fittings
477,052 GBP2024-12-31
425,644 GBP2023-12-31
Motor vehicles
45,000 GBP2024-12-31
45,000 GBP2023-12-31
Computers
47,974 GBP2024-12-31
41,762 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
914,885 GBP2024-12-31
857,265 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
160,653 GBP2024-12-31
133,192 GBP2023-12-31
Furniture and fittings
301,322 GBP2024-12-31
254,486 GBP2023-12-31
Motor vehicles
45,000 GBP2024-12-31
45,000 GBP2023-12-31
Computers
37,056 GBP2024-12-31
26,378 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
544,031 GBP2024-12-31
459,056 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
27,461 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
46,836 GBP2024-01-01 ~ 2024-12-31
Computers
10,678 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
84,975 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
184,206 GBP2024-12-31
211,667 GBP2023-12-31
Furniture and fittings
175,730 GBP2024-12-31
171,158 GBP2023-12-31
Computers
10,918 GBP2024-12-31
15,384 GBP2023-12-31
Merchandise
4,105,074 GBP2024-12-31
3,370,894 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
461,119 GBP2024-12-31
607,227 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
156,399 GBP2024-12-31
639,593 GBP2023-12-31
Other Debtors
Current
96,337 GBP2024-12-31
92,248 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
41 GBP2024-12-31
12,397 GBP2023-12-31
Prepayments
Current
55,948 GBP2024-12-31
60,582 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
769,844 GBP2024-12-31
1,412,047 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
269,623 GBP2024-12-31
Trade Creditors/Trade Payables
Current
3,097,101 GBP2024-12-31
3,414,044 GBP2023-12-31
Amounts owed to group undertakings
Current
2,562 GBP2024-12-31
5,686 GBP2023-12-31
Corporation Tax Payable
Current
21,703 GBP2024-12-31
7,191 GBP2023-12-31
Other Taxation & Social Security Payable
Current
47,269 GBP2024-12-31
39,069 GBP2023-12-31
Other Creditors
Current
86,267 GBP2024-12-31
86,899 GBP2023-12-31
Accrued Liabilities
Current
52,794 GBP2024-12-31
72,581 GBP2023-12-31
Bank Overdrafts
Secured
269,623 GBP2024-12-31
Total Borrowings
Secured
3,204,009 GBP2024-12-31
3,019,797 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
53,770 GBP2024-12-31
50,179 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,025,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
33,235 GBP2024-01-01 ~ 2024-12-31