Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
10,894,855 GBP2024-01-01 ~ 2024-12-31
12,383,770 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,413,621 GBP2024-01-01 ~ 2024-12-31
8,643,434 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,481,234 GBP2024-01-01 ~ 2024-12-31
3,740,336 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,365,307 GBP2024-01-01 ~ 2024-12-31
3,353,993 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
137,177 GBP2024-01-01 ~ 2024-12-31
393,625 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,756 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
3,865 GBP2024-01-01 ~ 2024-12-31
3,489 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
136,068 GBP2024-01-01 ~ 2024-12-31
390,136 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
36,428 GBP2024-01-01 ~ 2024-12-31
93,594 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
99,640 GBP2024-01-01 ~ 2024-12-31
296,542 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
99,640 GBP2024-01-01 ~ 2024-12-31
296,542 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
145,940 GBP2024-12-31
149,748 GBP2023-12-31
Fixed Assets
145,940 GBP2024-12-31
149,748 GBP2023-12-31
Total Inventories
665,123 GBP2024-12-31
681,832 GBP2023-12-31
Debtors
1,760,222 GBP2024-12-31
1,928,851 GBP2023-12-31
Cash at bank and in hand
623,625 GBP2024-12-31
649,210 GBP2023-12-31
Current Assets
3,048,970 GBP2024-12-31
3,259,893 GBP2023-12-31
Creditors
Current
1,600,101 GBP2024-12-31
1,870,919 GBP2023-12-31
Net Current Assets/Liabilities
1,448,869 GBP2024-12-31
1,388,974 GBP2023-12-31
Total Assets Less Current Liabilities
1,594,809 GBP2024-12-31
1,538,722 GBP2023-12-31
Net Assets/Liabilities
1,498,003 GBP2024-12-31
1,398,363 GBP2023-12-31
Equity
Called up share capital
556 GBP2024-12-31
556 GBP2023-12-31
620 GBP2022-12-31
Capital redemption reserve
444 GBP2024-12-31
444 GBP2023-12-31
444 GBP2022-12-31
Retained earnings (accumulated losses)
1,497,003 GBP2024-12-31
1,397,363 GBP2023-12-31
1,373,621 GBP2022-12-31
Equity
1,498,003 GBP2024-12-31
1,398,363 GBP2023-12-31
1,374,685 GBP2022-12-31
Issue of Equity Instruments
Called up share capital
-64 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
-64 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-100,000 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-676,263 GBP2024-12-31
-495,177 GBP2023-12-31
-793,190 GBP2022-12-31
Wages/Salaries
1,612,975 GBP2024-01-01 ~ 2024-12-31
1,485,641 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
150,674 GBP2024-01-01 ~ 2024-12-31
137,278 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,822 GBP2024-01-01 ~ 2024-12-31
29,670 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,814,471 GBP2024-01-01 ~ 2024-12-31
1,652,589 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
562024-01-01 ~ 2024-12-31
542023-01-01 ~ 2023-12-31
Director Remuneration
260,600 GBP2024-01-01 ~ 2024-12-31
238,672 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
30,398 GBP2024-01-01 ~ 2024-12-31
28,474 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
7,975 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
35,825 GBP2024-01-01 ~ 2024-12-31
103,843 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
26,991 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
26,991 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
39,310 GBP2024-12-31
39,310 GBP2023-12-31
Furniture and fittings
279,686 GBP2024-12-31
279,686 GBP2023-12-31
Motor vehicles
281,400 GBP2024-12-31
327,355 GBP2023-12-31
Computers
147,704 GBP2024-12-31
143,686 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
748,100 GBP2024-12-31
790,037 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-98,735 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-98,735 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
25,816 GBP2024-12-31
21,318 GBP2023-12-31
Furniture and fittings
277,427 GBP2024-12-31
274,960 GBP2023-12-31
Motor vehicles
164,920 GBP2024-12-31
225,778 GBP2023-12-31
Computers
133,997 GBP2024-12-31
118,233 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
602,160 GBP2024-12-31
640,289 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,498 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,467 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
24,293 GBP2024-01-01 ~ 2024-12-31
Computers
15,764 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
47,022 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-85,151 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-85,151 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
13,494 GBP2024-12-31
17,992 GBP2023-12-31
Furniture and fittings
2,259 GBP2024-12-31
4,726 GBP2023-12-31
Motor vehicles
116,480 GBP2024-12-31
101,577 GBP2023-12-31
Computers
13,707 GBP2024-12-31
25,453 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
22,490 GBP2024-12-31
22,490 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
111,812 GBP2024-12-31
59,032 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
8,996 GBP2024-12-31
4,498 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
27,430 GBP2024-12-31
15,304 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
4,498 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
12,126 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
16,624 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
13,494 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
84,382 GBP2024-12-31
43,728 GBP2023-12-31
Under hire purchased contracts or finance leases
97,876 GBP2024-12-31
61,720 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
17,992 GBP2023-12-31
Merchandise
646,472 GBP2024-12-31
666,748 GBP2023-12-31
Value of work in progress
18,651 GBP2024-12-31
15,084 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
158,864 GBP2024-12-31
203,908 GBP2023-12-31
Other Debtors
Current
48,640 GBP2024-12-31
55,039 GBP2023-12-31
Prepayments
Current
129,358 GBP2024-12-31
123,528 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,760,222 GBP2024-12-31
Amounts falling due within one year, Current
1,928,851 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
676,263 GBP2024-12-31
495,177 GBP2023-12-31
Other Remaining Borrowings
Current
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
30,292 GBP2024-12-31
23,017 GBP2023-12-31
Trade Creditors/Trade Payables
Current
645,086 GBP2024-12-31
1,071,488 GBP2023-12-31
Corporation Tax Payable
Current
35,826 GBP2024-12-31
103,843 GBP2023-12-31
Other Taxation & Social Security Payable
Current
63,458 GBP2024-12-31
64,516 GBP2023-12-31
Accrued Liabilities
Current
90,787 GBP2024-12-31
20,190 GBP2023-12-31
Other Remaining Borrowings
Non-current
37,500 GBP2024-12-31
87,500 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
30,581 GBP2024-12-31
23,690 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
726,263 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
23,690 GBP2023-12-31
hire purchase agreements
60,873 GBP2024-12-31
46,707 GBP2023-12-31
Bank Overdrafts
Secured
676,263 GBP2024-12-31
495,177 GBP2023-12-31
Total Borrowings
Secured
737,136 GBP2024-12-31
541,884 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
28,725 GBP2024-12-31
29,169 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
556 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
99,640 GBP2024-01-01 ~ 2024-12-31