Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,840,469 GBP2024-01-01 ~ 2024-12-31
14,209,358 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
8,313,645 GBP2024-01-01 ~ 2024-12-31
9,213,459 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,526,824 GBP2024-01-01 ~ 2024-12-31
4,995,899 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,510,665 GBP2024-01-01 ~ 2024-12-31
2,980,624 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
33,612 GBP2024-01-01 ~ 2024-12-31
37,105 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
4,164 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,537,704 GBP2024-01-01 ~ 2024-12-31
2,048,216 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
515,821 GBP2024-01-01 ~ 2024-12-31
506,945 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,021,883 GBP2024-01-01 ~ 2024-12-31
1,541,271 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,930,125 GBP2024-12-31
6,158,242 GBP2023-12-31
4,616,971 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,250,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
442,775 GBP2024-12-31
421,302 GBP2023-12-31
Fixed Assets
442,775 GBP2024-12-31
421,302 GBP2023-12-31
Total Inventories
1,778,218 GBP2024-12-31
1,983,649 GBP2023-12-31
Debtors
2,152,069 GBP2024-12-31
3,314,195 GBP2023-12-31
Cash at bank and in hand
1,774,204 GBP2024-12-31
1,642,566 GBP2023-12-31
Current Assets
5,704,491 GBP2024-12-31
6,940,410 GBP2023-12-31
Creditors
Current
1,062,240 GBP2024-12-31
1,076,937 GBP2023-12-31
Net Current Assets/Liabilities
4,642,251 GBP2024-12-31
5,863,473 GBP2023-12-31
Total Assets Less Current Liabilities
5,085,026 GBP2024-12-31
6,284,775 GBP2023-12-31
Creditors
Non-current
-48,469 GBP2024-12-31
-27,868 GBP2023-12-31
Net Assets/Liabilities
4,931,125 GBP2024-12-31
6,159,242 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Equity
4,931,125 GBP2024-12-31
6,159,242 GBP2023-12-31
Wages/Salaries
1,810,829 GBP2024-01-01 ~ 2024-12-31
2,066,120 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
130,988 GBP2024-01-01 ~ 2024-12-31
219,709 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,988 GBP2024-01-01 ~ 2024-12-31
24,840 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,966,805 GBP2024-01-01 ~ 2024-12-31
2,310,669 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
492024-01-01 ~ 2024-12-31
572023-01-01 ~ 2023-12-31
Director Remuneration
167,692 GBP2024-01-01 ~ 2024-12-31
196,550 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
160,176 GBP2024-01-01 ~ 2024-12-31
164,758 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,500 GBP2024-01-01 ~ 2024-12-31
14,250 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
499,800 GBP2024-01-01 ~ 2024-12-31
471,600 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
384,426 GBP2024-01-01 ~ 2024-12-31
481,740 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
904,058 GBP2024-12-31
732,628 GBP2023-12-31
Motor vehicles
194,097 GBP2024-12-31
302,596 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,098,155 GBP2024-12-31
1,035,224 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-207,654 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-207,654 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
560,212 GBP2024-12-31
415,075 GBP2023-12-31
Motor vehicles
95,168 GBP2024-12-31
198,847 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
655,380 GBP2024-12-31
613,922 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
145,137 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
39,828 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
184,965 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-143,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-143,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
343,846 GBP2024-12-31
317,553 GBP2023-12-31
Motor vehicles
98,929 GBP2024-12-31
103,749 GBP2023-12-31
Merchandise
1,778,218 GBP2024-12-31
1,983,649 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,829,103 GBP2024-12-31
2,105,972 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
76,405 GBP2024-12-31
952,535 GBP2023-12-31
Other Debtors
Current
133,502 GBP2024-12-31
183,047 GBP2023-12-31
Prepayments
Current
113,059 GBP2024-12-31
72,641 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,152,069 GBP2024-12-31
3,314,195 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
28,332 GBP2024-12-31
5,484 GBP2023-12-31
Trade Creditors/Trade Payables
Current
577,611 GBP2024-12-31
593,723 GBP2023-12-31
Corporation Tax Payable
Current
242,848 GBP2024-12-31
232,295 GBP2023-12-31
Other Taxation & Social Security Payable
Current
156,937 GBP2024-12-31
190,270 GBP2023-12-31
Accrued Liabilities
Current
56,223 GBP2024-12-31
54,876 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
48,469 GBP2024-12-31
27,868 GBP2023-12-31
Between one and five year, hire purchase agreements
48,469 GBP2024-12-31
hire purchase agreements
76,801 GBP2024-12-31
33,352 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
51,888 GBP2024-12-31
71,468 GBP2023-12-31
Between one and five year
41,498 GBP2024-12-31
108,364 GBP2023-12-31
All periods
93,386 GBP2024-12-31
179,832 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
97,100 GBP2024-12-31
81,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,021,883 GBP2024-01-01 ~ 2024-12-31