(expand)Profit/Loss
3,123,152 GBP2024-01-01 ~ 2024-12-31
1,523,046 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,623,172 GBP2024-01-01 ~ 2024-12-31
1,523,046 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
22,821 GBP2024-12-31
22,135 GBP2023-12-31
Property, Plant & Equipment
5,422,061 GBP2024-12-31
3,800,851 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
5,444,883 GBP2024-12-31
3,822,987 GBP2023-12-31
Total Inventories
10,930,751 GBP2024-12-31
7,710,832 GBP2023-12-31
Debtors
3,481,675 GBP2024-12-31
2,568,300 GBP2023-12-31
Cash at bank and in hand
2,699,612 GBP2024-12-31
4,322,472 GBP2023-12-31
Current Assets
17,112,038 GBP2024-12-31
14,601,604 GBP2023-12-31
Creditors
Current
10,910,122 GBP2024-12-31
8,734,365 GBP2023-12-31
Net Current Assets/Liabilities
6,201,916 GBP2024-12-31
5,867,239 GBP2023-12-31
Total Assets Less Current Liabilities
11,646,799 GBP2024-12-31
9,690,226 GBP2023-12-31
Net Assets/Liabilities
8,876,124 GBP2024-12-31
7,302,972 GBP2023-12-31
Equity
Called up share capital
80 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Capital redemption reserve
20 GBP2024-12-31
Retained earnings (accumulated losses)
8,876,024 GBP2024-12-31
7,302,872 GBP2023-12-31
5,929,826 GBP2022-12-31
Equity
8,876,124 GBP2024-12-31
7,302,972 GBP2023-12-31
5,929,926 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-50,000 GBP2024-01-01 ~ 2024-12-31
-150,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-50,000 GBP2024-01-01 ~ 2024-12-31
-150,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,623,152 GBP2024-01-01 ~ 2024-12-31
1,523,046 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
-20 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
-20 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
10,822,595 GBP2024-01-01 ~ 2024-12-31
8,376,048 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
563,315 GBP2024-01-01 ~ 2024-12-31
407,869 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
139,009 GBP2024-01-01 ~ 2024-12-31
123,763 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
11,524,919 GBP2024-01-01 ~ 2024-12-31
8,907,680 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
6312024-01-01 ~ 2024-12-31
6282023-01-01 ~ 2023-12-31
Director Remuneration
150,962 GBP2024-01-01 ~ 2024-12-31
136,786 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
672,748 GBP2024-01-01 ~ 2024-12-31
548,281 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,466 GBP2024-01-01 ~ 2024-12-31
11,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
973,645 GBP2024-01-01 ~ 2024-12-31
399,510 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,052,367 GBP2024-01-01 ~ 2024-12-31
556,511 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
22,821 GBP2024-12-31
22,135 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,278,104 GBP2024-12-31
757,024 GBP2023-12-31
Furniture and fittings
7,349,713 GBP2024-12-31
5,762,989 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-17,749 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
1,330,161 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
659,933 GBP2024-12-31
570,008 GBP2023-12-31
Furniture and fittings
3,287,405 GBP2024-12-31
2,694,598 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
89,925 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
605,673 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-12,866 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
867,958 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
462,203 GBP2024-12-31
228,112 GBP2023-12-31
Plant and equipment
618,171 GBP2024-12-31
187,016 GBP2023-12-31
Furniture and fittings
4,062,308 GBP2024-12-31
3,068,391 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
141,840 GBP2024-12-31
153,969 GBP2023-12-31
Computers
775,739 GBP2024-12-31
700,335 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,875,557 GBP2024-12-31
8,369,406 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-53,990 GBP2024-01-01 ~ 2024-12-31
Computers
-3,582 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-94,701 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
65,117 GBP2024-12-31
56,212 GBP2023-12-31
Computers
573,083 GBP2024-12-31
480,760 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,453,496 GBP2024-12-31
4,568,555 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
39,837 GBP2024-01-01 ~ 2024-12-31
Computers
95,905 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
951,701 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-30,932 GBP2024-01-01 ~ 2024-12-31
Computers
-3,582 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-66,760 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
76,723 GBP2024-12-31
97,757 GBP2023-12-31
Computers
202,656 GBP2024-12-31
219,575 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
371,873 GBP2024-12-31
61,200 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
26,995 GBP2024-12-31
80,985 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
34,926 GBP2024-12-31
3,399 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
16,872 GBP2024-12-31
30,370 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
31,527 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
17,434 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
278,953 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
336,947 GBP2024-12-31
57,801 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
10,123 GBP2024-12-31
Under hire purchased contracts or finance leases
2,281,763 GBP2024-12-31
1,596,032 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
50,615 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
1 GBP2023-12-31
Investments in Group Undertakings
1 GBP2024-12-31
1 GBP2023-12-31
Merchandise
10,930,751 GBP2024-12-31
7,710,832 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
296,712 GBP2024-12-31
64,018 GBP2023-12-31
Other Debtors
Current
366,541 GBP2024-12-31
319,761 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
80,927 GBP2024-12-31
153,235 GBP2023-12-31
Prepayments
Current
1,964,991 GBP2024-12-31
1,852,009 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,481,675 GBP2024-12-31
2,568,300 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
774,583 GBP2024-12-31
584,131 GBP2023-12-31
Trade Creditors/Trade Payables
Current
7,781,950 GBP2024-12-31
6,425,413 GBP2023-12-31
Amounts owed to group undertakings
Current
1 GBP2024-12-31
1 GBP2023-12-31
Corporation Tax Payable
Current
432,500 GBP2024-12-31
399,510 GBP2023-12-31
Other Taxation & Social Security Payable
Current
217,508 GBP2024-12-31
159,497 GBP2023-12-31
Other Creditors
Current
166,452 GBP2024-12-31
271,304 GBP2023-12-31
Accrued Liabilities
Current
1,537,128 GBP2024-12-31
894,509 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
981,332 GBP2024-12-31
500,389 GBP2023-12-31
Between one and five year, hire purchase agreements
981,332 GBP2024-12-31
hire purchase agreements
1,755,915 GBP2024-12-31
1,084,520 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,467,744 GBP2024-12-31
4,295,869 GBP2023-12-31
Between one and five year
12,672,845 GBP2024-12-31
10,597,645 GBP2023-12-31
More than five year
6,425,281 GBP2024-12-31
4,674,216 GBP2023-12-31
All periods
23,565,870 GBP2024-12-31
19,567,730 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
893,500 GBP2024-12-31
780,500 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,123,152 GBP2024-01-01 ~ 2024-12-31