Average Number of Employees
02024-01-01 ~ 2024-12-31
02023-01-01 ~ 2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
31,403,952 GBP2024-01-01 ~ 2024-12-31
25,474,852 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
28,585,385 GBP2024-01-01 ~ 2024-12-31
24,154,324 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,818,567 GBP2024-01-01 ~ 2024-12-31
1,320,528 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,415,673 GBP2024-01-01 ~ 2024-12-31
895,546 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,402,894 GBP2024-01-01 ~ 2024-12-31
424,982 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
507,463 GBP2024-01-01 ~ 2024-12-31
336,164 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
895,431 GBP2024-01-01 ~ 2024-12-31
88,818 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
236,361 GBP2024-01-01 ~ 2024-12-31
17,087 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
659,070 GBP2024-01-01 ~ 2024-12-31
71,731 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
659,070 GBP2024-01-01 ~ 2024-12-31
71,731 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
182,250 GBP2024-12-31
202,500 GBP2023-12-31
Fixed Assets - Investments
8,942,923 GBP2024-12-31
8,942,923 GBP2023-12-31
Fixed Assets
9,125,173 GBP2024-12-31
9,145,423 GBP2023-12-31
Total Inventories
1,061,580 GBP2024-12-31
772,354 GBP2023-12-31
Debtors
14,583,744 GBP2024-12-31
11,745,981 GBP2023-12-31
Cash at bank and in hand
67,657 GBP2024-12-31
117,136 GBP2023-12-31
Current Assets
15,712,981 GBP2024-12-31
12,635,471 GBP2023-12-31
Creditors
Current
10,718,813 GBP2024-12-31
10,824,115 GBP2023-12-31
Net Current Assets/Liabilities
4,994,168 GBP2024-12-31
1,811,356 GBP2023-12-31
Total Assets Less Current Liabilities
14,119,341 GBP2024-12-31
10,956,779 GBP2023-12-31
Creditors
Non-current
12,703,492 GBP2024-12-31
5,700,000 GBP2023-12-31
Net Assets/Liabilities
1,415,849 GBP2024-12-31
5,256,779 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Share premium
499,900 GBP2024-12-31
499,900 GBP2023-12-31
499,900 GBP2022-12-31
Retained earnings (accumulated losses)
915,849 GBP2024-12-31
4,756,779 GBP2023-12-31
4,685,048 GBP2022-12-31
Equity
1,415,849 GBP2024-12-31
5,256,779 GBP2023-12-31
5,185,048 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
659,070 GBP2024-01-01 ~ 2024-12-31
71,731 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,500,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-4,500,000 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
223,858 GBP2024-01-01 ~ 2024-12-31
558 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
223,858 GBP2024-01-01 ~ 2024-12-31
20,889 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
405,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
222,750 GBP2024-12-31
202,500 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
20,250 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
182,250 GBP2024-12-31
202,500 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
8,942,923 GBP2023-12-31
Investments in Group Undertakings
8,942,923 GBP2024-12-31
8,942,923 GBP2023-12-31
Merchandise
1,061,580 GBP2024-12-31
772,354 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,473,590 GBP2024-12-31
4,675,756 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
8,031,782 GBP2024-12-31
7,021,671 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
35,944 GBP2024-12-31
28,653 GBP2023-12-31
Prepayments/Accrued Income
Current
42,428 GBP2024-12-31
19,901 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
14,583,744 GBP2024-12-31
11,745,981 GBP2023-12-31
Trade Creditors/Trade Payables
Current
921,667 GBP2024-12-31
488,812 GBP2023-12-31
Amounts owed to group undertakings
Current
9,443,288 GBP2024-12-31
10,314,331 GBP2023-12-31
Corporation Tax Payable
Current
223,858 GBP2024-12-31
4,472 GBP2023-12-31
Accrued Liabilities
Current
130,000 GBP2024-12-31
16,500 GBP2023-12-31
Amounts owed to group undertakings
Non-current
12,703,492 GBP2024-12-31
5,700,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
659,070 GBP2024-01-01 ~ 2024-12-31