Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
19,100,028 GBP2024-01-01 ~ 2024-12-31
18,702,340 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,917,921 GBP2024-01-01 ~ 2024-12-31
-14,327,824 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,182,107 GBP2024-01-01 ~ 2024-12-31
4,374,516 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,853,903 GBP2024-01-01 ~ 2024-12-31
-2,474,626 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,328,204 GBP2024-01-01 ~ 2024-12-31
1,900,002 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
179,239 GBP2024-01-01 ~ 2024-12-31
129,134 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,501,851 GBP2024-01-01 ~ 2024-12-31
2,008,789 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,117,087 GBP2024-01-01 ~ 2024-12-31
1,592,456 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,117,087 GBP2024-01-01 ~ 2024-12-31
1,592,456 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
275,487 GBP2024-12-31
111,467 GBP2023-12-31
Total Inventories
1,602,211 GBP2024-12-31
1,807,148 GBP2023-12-31
Debtors
1,965,973 GBP2024-12-31
1,142,254 GBP2023-12-31
Cash at bank and in hand
6,969,042 GBP2024-12-31
6,668,245 GBP2023-12-31
Current Assets
10,537,226 GBP2024-12-31
9,617,647 GBP2023-12-31
Net Current Assets/Liabilities
8,215,543 GBP2024-12-31
7,195,963 GBP2023-12-31
Total Assets Less Current Liabilities
8,491,030 GBP2024-12-31
7,307,430 GBP2023-12-31
Creditors
Non-current
-125,471 GBP2024-12-31
Net Assets/Liabilities
8,365,559 GBP2024-12-31
7,303,930 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
8,365,459 GBP2024-12-31
7,303,830 GBP2023-12-31
6,761,374 GBP2022-12-31
Equity
8,365,559 GBP2024-12-31
7,303,930 GBP2023-12-31
6,761,474 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-55,458 GBP2024-01-01 ~ 2024-12-31
-1,050,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-55,458 GBP2024-01-01 ~ 2024-12-31
-1,050,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,117,087 GBP2024-01-01 ~ 2024-12-31
1,592,456 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,101,393 GBP2024-01-01 ~ 2024-12-31
681,045 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
118,559 GBP2024-01-01 ~ 2024-12-31
61,309 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,646 GBP2024-01-01 ~ 2024-12-31
197,890 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,269,598 GBP2024-01-01 ~ 2024-12-31
940,244 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
252024-01-01 ~ 2024-12-31
232023-01-01 ~ 2023-12-31
Director Remuneration
12,570 GBP2024-01-01 ~ 2024-12-31
67,501 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
51,695 GBP2024-01-01 ~ 2024-12-31
33,140 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,000 GBP2024-01-01 ~ 2024-12-31
9,400 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
388,264 GBP2024-01-01 ~ 2024-12-31
479,100 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
375,463 GBP2024-01-01 ~ 2024-12-31
502,197 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
41,540 GBP2024-12-31
40,320 GBP2023-12-31
Motor vehicles
339,026 GBP2024-12-31
152,565 GBP2023-12-31
Computers
52,754 GBP2024-12-31
34,289 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
453,905 GBP2024-12-31
238,190 GBP2023-12-31
Land and buildings, Short leasehold
20,585 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
19,409 GBP2024-12-31
15,558 GBP2023-12-31
Motor vehicles
125,077 GBP2024-12-31
88,202 GBP2023-12-31
Computers
31,645 GBP2024-12-31
21,861 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
178,418 GBP2024-12-31
126,723 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
1,185 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,851 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
36,875 GBP2024-01-01 ~ 2024-12-31
Computers
9,784 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
51,695 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
2,287 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
18,298 GBP2024-12-31
9,914 GBP2023-12-31
Furniture and fittings
22,131 GBP2024-12-31
24,762 GBP2023-12-31
Motor vehicles
213,949 GBP2024-12-31
64,363 GBP2023-12-31
Computers
21,109 GBP2024-12-31
12,428 GBP2023-12-31
Merchandise
1,602,211 GBP2024-12-31
1,807,148 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,294,023 GBP2024-12-31
869,955 GBP2023-12-31
Other Debtors
Current
106,860 GBP2024-12-31
146,100 GBP2023-12-31
Prepayments
Current
68,046 GBP2024-12-31
70,741 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,965,973 GBP2024-12-31
1,142,254 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
13,839 GBP2024-12-31
Trade Creditors/Trade Payables
Current
1,487,778 GBP2024-12-31
1,458,431 GBP2023-12-31
Corporation Tax Payable
Current
90,036 GBP2024-12-31
242,052 GBP2023-12-31
Other Taxation & Social Security Payable
Current
36,447 GBP2024-12-31
17,364 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
467,198 GBP2024-12-31
470,919 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
125,471 GBP2024-12-31
Current, hire purchase agreements, Amounts falling due within one year
13,839 GBP2024-12-31
hire purchase agreements
139,310 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
63,996 GBP2024-12-31
56,169 GBP2023-12-31
Between one and five year
253,717 GBP2024-12-31
227,040 GBP2023-12-31
More than five year
63,855 GBP2024-12-31
120,615 GBP2023-12-31
All periods
381,568 GBP2024-12-31
403,824 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
3,500 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,117,087 GBP2024-01-01 ~ 2024-12-31