Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-28
Cost of Sales
4,839,575 GBP2024-01-01 ~ 2024-12-28
5,202,577 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,593,088 GBP2024-01-01 ~ 2024-12-28
3,925,559 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
160,798 GBP2024-01-01 ~ 2024-12-28
162,701 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,085,202 GBP2024-01-01 ~ 2024-12-28
1,975,888 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,608,021 GBP2024-01-01 ~ 2024-12-28
2,059,383 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
42,378 GBP2024-01-01 ~ 2024-12-28
16,393 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
10 GBP2024-01-01 ~ 2024-12-28
11 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
7,797,040 GBP2024-01-01 ~ 2024-12-28
2,075,765 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
357,765 GBP2024-01-01 ~ 2024-12-28
322,193 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
7,439,275 GBP2024-01-01 ~ 2024-12-28
1,753,572 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,060,709 GBP2024-12-28
2,111,556 GBP2023-12-31
2,357,984 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-7,490,122 GBP2024-01-01 ~ 2024-12-28
-2,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,239,538 GBP2024-12-28
780,769 GBP2023-12-31
Fixed Assets - Investments
1,071,315 GBP2023-12-31
Fixed Assets
1,239,538 GBP2024-12-28
1,852,084 GBP2023-12-31
Total Inventories
2,336,122 GBP2024-12-28
2,576,997 GBP2023-12-31
Debtors
1,635,252 GBP2024-12-28
1,858,458 GBP2023-12-31
Cash at bank and in hand
1,662,466 GBP2024-12-28
1,012,307 GBP2023-12-31
Current Assets
5,633,840 GBP2024-12-28
5,447,762 GBP2023-12-31
Creditors
Current
4,530,844 GBP2024-12-28
4,811,969 GBP2023-12-31
Net Current Assets/Liabilities
1,102,996 GBP2024-12-28
635,793 GBP2023-12-31
Total Assets Less Current Liabilities
2,342,534 GBP2024-12-28
2,487,877 GBP2023-12-31
Net Assets/Liabilities
2,062,709 GBP2024-12-28
2,113,556 GBP2023-12-31
Equity
Called up share capital
2,000 GBP2024-12-28
2,000 GBP2023-12-31
Equity
2,062,709 GBP2024-12-28
2,113,556 GBP2023-12-31
Wages/Salaries
2,517,980 GBP2024-01-01 ~ 2024-12-28
1,967,842 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
3,712 GBP2024-01-01 ~ 2024-12-28
5,139 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,521,692 GBP2024-01-01 ~ 2024-12-28
1,972,981 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
502024-01-01 ~ 2024-12-28
522023-01-01 ~ 2023-12-31
Director Remuneration
96,000 GBP2024-01-01 ~ 2024-12-28
99,053 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
229,289 GBP2024-01-01 ~ 2024-12-28
153,294 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
243,261 GBP2024-01-01 ~ 2024-12-28
356,178 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,949,260 GBP2024-01-01 ~ 2024-12-28
518,941 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
392,918 GBP2024-12-28
392,918 GBP2023-12-31
Plant and equipment
1,156,103 GBP2024-12-28
543,038 GBP2023-12-31
Furniture and fittings
9,842 GBP2024-12-28
9,842 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,768 GBP2024-01-01 ~ 2024-12-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
89,810 GBP2024-12-28
44,905 GBP2023-12-31
Plant and equipment
272,964 GBP2024-12-28
164,381 GBP2023-12-31
Furniture and fittings
9,842 GBP2024-12-28
9,842 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
44,905 GBP2024-01-01 ~ 2024-12-28
Plant and equipment
108,657 GBP2024-01-01 ~ 2024-12-28
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-74 GBP2024-01-01 ~ 2024-12-28
Property, Plant & Equipment
Improvements to leasehold property
303,108 GBP2024-12-28
348,013 GBP2023-12-31
Plant and equipment
883,139 GBP2024-12-28
378,657 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
165,090 GBP2024-12-28
139,310 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,723,953 GBP2024-12-28
1,085,108 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-239,865 GBP2024-01-01 ~ 2024-12-28
Property, Plant & Equipment - Disposals
-241,633 GBP2024-01-01 ~ 2024-12-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
111,799 GBP2024-12-28
85,211 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
484,415 GBP2024-12-28
304,339 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
49,139 GBP2024-01-01 ~ 2024-12-28
Computers
26,588 GBP2024-01-01 ~ 2024-12-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
229,289 GBP2024-01-01 ~ 2024-12-28
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-49,139 GBP2024-01-01 ~ 2024-12-28
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-49,213 GBP2024-01-01 ~ 2024-12-28
Property, Plant & Equipment
Computers
53,291 GBP2024-12-28
54,099 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
148,180 GBP2023-12-31
Investments in Group Undertakings
148,180 GBP2023-12-31
Merchandise
2,175,810 GBP2024-12-28
2,500,721 GBP2023-12-31
Value of work in progress
160,312 GBP2024-12-28
76,276 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
436,610 GBP2024-12-28
1,336,454 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
725,693 GBP2024-12-28
73,505 GBP2023-12-31
Other Debtors
Current
272,216 GBP2024-12-28
261,741 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
106,283 GBP2024-12-28
54,729 GBP2023-12-31
Prepayments
Current
94,450 GBP2024-12-28
132,006 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,635,252 GBP2024-12-28
1,858,458 GBP2023-12-31
Trade Creditors/Trade Payables
Current
238,768 GBP2024-12-28
84,173 GBP2023-12-31
Amounts owed to group undertakings
Current
3,870,978 GBP2024-12-28
4,050,000 GBP2023-12-31
Corporation Tax Payable
Current
243,261 GBP2024-12-28
356,178 GBP2023-12-31
Other Taxation & Social Security Payable
Current
2,404 GBP2024-12-28
2,404 GBP2023-12-31
Other Creditors
Current
20,133 GBP2024-12-28
54,886 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
111,721 GBP2023-12-31
Accrued Liabilities
Current
155,300 GBP2024-12-28
152,607 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
100,718 GBP2024-12-28
61,669 GBP2023-12-31
Between one and five year
479,612 GBP2024-12-28
236,000 GBP2023-12-31
More than five year
275,375 GBP2024-12-28
162,250 GBP2023-12-31
All periods
855,705 GBP2024-12-28
459,919 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
230,825 GBP2024-12-28
116,321 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2024-12-28
Profit/Loss
Retained earnings (accumulated losses)
7,439,275 GBP2024-01-01 ~ 2024-12-28