Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
20,206,282 GBP2024-01-01 ~ 2024-12-31
18,982,174 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
13,323,556 GBP2024-01-01 ~ 2024-12-31
12,030,661 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,882,726 GBP2024-01-01 ~ 2024-12-31
6,951,513 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,541,446 GBP2024-01-01 ~ 2024-12-31
1,266,337 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,691,472 GBP2024-01-01 ~ 2024-12-31
2,247,835 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,649,808 GBP2024-01-01 ~ 2024-12-31
3,447,758 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
234,622 GBP2024-01-01 ~ 2024-12-31
160,207 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,884,430 GBP2024-01-01 ~ 2024-12-31
3,607,965 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
705,346 GBP2024-01-01 ~ 2024-12-31
833,710 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,179,084 GBP2024-01-01 ~ 2024-12-31
2,774,255 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,185,334 GBP2024-01-01 ~ 2024-12-31
2,780,505 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
11,074 GBP2023-12-31
Property, Plant & Equipment
5,296,034 GBP2024-12-31
5,386,294 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
5,296,035 GBP2024-12-31
5,397,369 GBP2023-12-31
Total Inventories
4,150,764 GBP2024-12-31
3,880,680 GBP2023-12-31
Debtors
4,226,944 GBP2024-12-31
2,957,474 GBP2023-12-31
Cash at bank and in hand
5,162,729 GBP2024-12-31
5,704,196 GBP2023-12-31
Current Assets
13,540,437 GBP2024-12-31
12,542,350 GBP2023-12-31
Creditors
Current
3,549,746 GBP2024-12-31
3,786,161 GBP2023-12-31
Net Current Assets/Liabilities
9,990,691 GBP2024-12-31
8,756,189 GBP2023-12-31
Total Assets Less Current Liabilities
15,286,726 GBP2024-12-31
14,153,558 GBP2023-12-31
Net Assets/Liabilities
14,829,126 GBP2024-12-31
13,683,792 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Share premium
506,600 GBP2024-12-31
506,600 GBP2023-12-31
506,600 GBP2022-12-31
Revaluation reserve
1,234,955 GBP2024-12-31
1,236,807 GBP2023-12-31
1,238,659 GBP2022-12-31
Retained earnings (accumulated losses)
13,086,571 GBP2024-12-31
11,939,385 GBP2023-12-31
10,837,188 GBP2022-12-31
Equity
14,829,126 GBP2024-12-31
13,683,792 GBP2023-12-31
12,583,447 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,187,186 GBP2024-01-01 ~ 2024-12-31
2,782,357 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,040,000 GBP2024-01-01 ~ 2024-12-31
-1,680,160 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,040,000 GBP2024-01-01 ~ 2024-12-31
-1,680,160 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,319,334 GBP2024-01-01 ~ 2024-12-31
1,085,913 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
117,478 GBP2024-01-01 ~ 2024-12-31
84,653 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
258,386 GBP2024-01-01 ~ 2024-12-31
208,049 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,695,198 GBP2024-01-01 ~ 2024-12-31
1,378,615 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
482024-01-01 ~ 2024-12-31
482023-01-01 ~ 2023-12-31
Director Remuneration
31,500 GBP2024-01-01 ~ 2024-12-31
31,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
129,176 GBP2024-01-01 ~ 2024-12-31
119,969 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
6,000 GBP2024-01-01 ~ 2024-12-31
5,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
711,262 GBP2024-01-01 ~ 2024-12-31
761,524 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
721,108 GBP2024-01-01 ~ 2024-12-31
847,872 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,040,000 GBP2024-01-01 ~ 2024-12-31
1,680,160 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
8,800 GBP2023-12-31
Computer software
56,950 GBP2023-12-31
Intangible Assets - Gross Cost
65,750 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
8,800 GBP2024-12-31
8,800 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
65,750 GBP2024-12-31
54,676 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
11,074 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,000,000 GBP2024-12-31
5,000,000 GBP2023-12-31
Plant and equipment
388,934 GBP2024-12-31
364,598 GBP2023-12-31
Furniture and fittings
189,110 GBP2024-12-31
174,530 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
100,000 GBP2024-12-31
75,000 GBP2023-12-31
Plant and equipment
365,789 GBP2024-12-31
359,655 GBP2023-12-31
Furniture and fittings
150,631 GBP2024-12-31
137,938 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
25,000 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
6,134 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
12,693 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
4,900,000 GBP2024-12-31
4,925,000 GBP2023-12-31
Plant and equipment
23,145 GBP2024-12-31
4,943 GBP2023-12-31
Furniture and fittings
38,479 GBP2024-12-31
36,592 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
494,672 GBP2024-12-31
494,672 GBP2023-12-31
Computers
61,759 GBP2024-12-31
61,759 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,134,475 GBP2024-12-31
6,095,559 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
165,115 GBP2024-12-31
82,726 GBP2023-12-31
Computers
56,906 GBP2024-12-31
53,946 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
838,441 GBP2024-12-31
709,265 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
82,389 GBP2024-01-01 ~ 2024-12-31
Computers
2,960 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
129,176 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
329,557 GBP2024-12-31
411,946 GBP2023-12-31
Computers
4,853 GBP2024-12-31
7,813 GBP2023-12-31
Merchandise
4,150,764 GBP2024-12-31
3,880,680 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,618,326 GBP2024-12-31
2,444,295 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,500,000 GBP2024-12-31
Other Debtors
Current
31 GBP2024-12-31
31 GBP2023-12-31
Prepayments
Current
108,587 GBP2024-12-31
85,125 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,226,944 GBP2024-12-31
2,957,474 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,079,782 GBP2024-12-31
1,815,548 GBP2023-12-31
Amounts owed to group undertakings
Current
1 GBP2024-12-31
1 GBP2023-12-31
Corporation Tax Payable
Current
347,416 GBP2024-12-31
356,524 GBP2023-12-31
Other Taxation & Social Security Payable
Current
461,254 GBP2024-12-31
475,151 GBP2023-12-31
Other Creditors
Current
87,843 GBP2024-12-31
119,171 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
434,574 GBP2024-12-31
138,014 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
457,600 GBP2024-12-31
469,766 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
540 shares2024-12-31
Class 3 ordinary share
460 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,179,084 GBP2024-01-01 ~ 2024-12-31