(expand)Par Value of Share
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Class 4 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
13,137,802 GBP2024-01-01 ~ 2024-12-31
12,263,805 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,953,665 GBP2024-01-01 ~ 2024-12-31
-7,417,264 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,184,137 GBP2024-01-01 ~ 2024-12-31
4,846,541 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,931,904 GBP2024-01-01 ~ 2024-12-31
-2,899,820 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,311,747 GBP2024-01-01 ~ 2024-12-31
2,087,691 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,236,482 GBP2024-01-01 ~ 2024-12-31
1,953,440 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
970,577 GBP2024-01-01 ~ 2024-12-31
1,583,008 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
970,577 GBP2024-01-01 ~ 2024-12-31
1,583,008 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
55,071 GBP2024-12-31
102,037 GBP2023-12-31
Property, Plant & Equipment
938,346 GBP2024-12-31
719,531 GBP2023-12-31
Fixed Assets - Investments
697,041 GBP2023-12-31
Fixed Assets
993,417 GBP2024-12-31
1,518,609 GBP2023-12-31
Total Inventories
4,511,758 GBP2024-12-31
2,996,920 GBP2023-12-31
Debtors
4,766,503 GBP2024-12-31
2,886,690 GBP2023-12-31
Cash at bank and in hand
513,259 GBP2024-12-31
1,883,030 GBP2023-12-31
Current Assets
9,791,520 GBP2024-12-31
7,766,640 GBP2023-12-31
Net Current Assets/Liabilities
6,846,932 GBP2024-12-31
5,555,092 GBP2023-12-31
Total Assets Less Current Liabilities
7,840,349 GBP2024-12-31
7,073,701 GBP2023-12-31
Net Assets/Liabilities
7,298,199 GBP2024-12-31
6,447,622 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
7,298,099 GBP2024-12-31
6,447,522 GBP2023-12-31
5,025,614 GBP2022-12-31
Equity
7,298,199 GBP2024-12-31
6,447,622 GBP2023-12-31
5,025,714 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2024-01-01 ~ 2024-12-31
-161,100 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-120,000 GBP2024-01-01 ~ 2024-12-31
-161,100 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
970,577 GBP2024-01-01 ~ 2024-12-31
1,583,008 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,943,968 GBP2024-01-01 ~ 2024-12-31
1,411,746 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
215,773 GBP2024-01-01 ~ 2024-12-31
142,784 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
28,688 GBP2024-01-01 ~ 2024-12-31
18,540 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,188,429 GBP2024-01-01 ~ 2024-12-31
1,573,070 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
312024-01-01 ~ 2024-12-31
252023-01-01 ~ 2023-12-31
Director Remuneration
12,570 GBP2024-01-01 ~ 2024-12-31
11,702 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
39,721 GBP2024-01-01 ~ 2024-12-31
20,691 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,450 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
258,286 GBP2024-01-01 ~ 2024-12-31
475,622 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
309,121 GBP2024-01-01 ~ 2024-12-31
459,449 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
120,000 GBP2024-01-01 ~ 2024-12-31
161,100 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
452,174 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
397,103 GBP2024-12-31
350,137 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
46,966 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
55,071 GBP2024-12-31
102,037 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
158,215 GBP2024-12-31
257,723 GBP2023-12-31
Furniture and fittings
452,082 GBP2024-12-31
58,010 GBP2023-12-31
Motor vehicles
842,153 GBP2024-12-31
775,569 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,452,450 GBP2024-12-31
1,091,302 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-134,500 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-64,322 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-198,822 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
86,783 GBP2024-12-31
108,991 GBP2023-12-31
Furniture and fittings
67,539 GBP2024-12-31
34,125 GBP2023-12-31
Motor vehicles
359,782 GBP2024-12-31
228,655 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
514,104 GBP2024-12-31
371,771 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
27,034 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
33,414 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
164,535 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
224,983 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-49,242 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-33,408 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-82,650 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
71,432 GBP2024-12-31
148,732 GBP2023-12-31
Furniture and fittings
384,543 GBP2024-12-31
23,885 GBP2023-12-31
Motor vehicles
482,371 GBP2024-12-31
546,914 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
134,500 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
22,667 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
130,906 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
22,667 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
35,792 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
14,206 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
155,031 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
185,262 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
756 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
21,911 GBP2024-12-31
98,708 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
453,109 GBP2024-12-31
505,018 GBP2023-12-31
Under hire purchased contracts or finance leases
694,284 GBP2024-12-31
603,726 GBP2023-12-31
Merchandise
4,511,758 GBP2024-12-31
2,996,920 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,302,605 GBP2024-12-31
1,846,204 GBP2023-12-31
Other Debtors
Current
28,021 GBP2023-12-31
Prepayments/Accrued Income
Current
264,705 GBP2024-12-31
149,637 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,766,503 GBP2024-12-31
Current, Amounts falling due within one year
2,886,690 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
140,000 GBP2024-12-31
140,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
254,227 GBP2024-12-31
205,075 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,851,313 GBP2024-12-31
930,941 GBP2023-12-31
Corporation Tax Payable
Current
30,286 GBP2024-12-31
433,626 GBP2023-12-31
Other Taxation & Social Security Payable
Current
206,087 GBP2024-12-31
67,786 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
67,296 GBP2024-12-31
285,025 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
233,333 GBP2024-12-31
373,333 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
235,720 GBP2024-12-31
243,559 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
140,000 GBP2023-12-31
Non-current, Between two and five year
93,333 GBP2024-12-31
Between two and five year, Non-current
233,333 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
261,238 GBP2024-12-31
Between one and five year
894,077 GBP2024-12-31
All periods
1,155,315 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
73,097 GBP2024-12-31
9,187 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
28 shares2024-12-31
Class 3 ordinary share
27 shares2024-12-31
Class 4 ordinary share
15 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
970,577 GBP2024-01-01 ~ 2024-12-31