Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
33,476,840 GBP2024-01-01 ~ 2024-12-31
29,977,417 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-22,649,733 GBP2024-01-01 ~ 2024-12-31
-20,150,947 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,827,107 GBP2024-01-01 ~ 2024-12-31
9,826,470 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-2,582,163 GBP2024-01-01 ~ 2024-12-31
-2,411,259 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,704,334 GBP2024-01-01 ~ 2024-12-31
-5,766,868 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,540,610 GBP2024-01-01 ~ 2024-12-31
1,648,343 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-20,927 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,519,683 GBP2024-01-01 ~ 2024-12-31
1,648,343 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,128,487 GBP2024-01-01 ~ 2024-12-31
1,259,571 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,128,487 GBP2024-01-01 ~ 2024-12-31
1,259,571 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
132,710 GBP2024-12-31
100,909 GBP2023-12-31
Total Inventories
682,556 GBP2024-12-31
637,815 GBP2023-12-31
Debtors
10,595,016 GBP2024-12-31
12,223,515 GBP2023-12-31
Cash at bank and in hand
791,849 GBP2024-12-31
110,889 GBP2023-12-31
Current Assets
12,069,421 GBP2024-12-31
12,972,219 GBP2023-12-31
Net Current Assets/Liabilities
2,233,870 GBP2024-12-31
3,631,320 GBP2023-12-31
Total Assets Less Current Liabilities
2,366,580 GBP2024-12-31
3,732,229 GBP2023-12-31
Net Assets/Liabilities
2,337,579 GBP2024-12-31
3,709,092 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
2,337,479 GBP2024-12-31
3,708,992 GBP2023-12-31
2,449,421 GBP2022-12-31
Equity
2,337,579 GBP2024-12-31
3,709,092 GBP2023-12-31
2,449,521 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,128,487 GBP2024-01-01 ~ 2024-12-31
1,259,571 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,500,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-2,500,000 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
8,689,274 GBP2024-01-01 ~ 2024-12-31
7,495,936 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
936,169 GBP2024-01-01 ~ 2024-12-31
809,854 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
168,279 GBP2024-01-01 ~ 2024-12-31
147,413 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,793,722 GBP2024-01-01 ~ 2024-12-31
8,453,203 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2312024-01-01 ~ 2024-12-31
2022023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
34,754 GBP2024-01-01 ~ 2024-12-31
26,314 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,200 GBP2024-01-01 ~ 2024-12-31
12,600 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
385,332 GBP2024-01-01 ~ 2024-12-31
407,037 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
379,921 GBP2024-01-01 ~ 2024-12-31
412,086 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
8,795 GBP2024-12-31
4,332 GBP2023-12-31
Plant and equipment
181,546 GBP2024-12-31
119,454 GBP2023-12-31
Furniture and fittings
44,331 GBP2024-12-31
44,331 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
234,672 GBP2024-12-31
168,117 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,611 GBP2024-12-31
421 GBP2023-12-31
Plant and equipment
56,483 GBP2024-12-31
26,820 GBP2023-12-31
Furniture and fittings
43,868 GBP2024-12-31
39,967 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
101,962 GBP2024-12-31
67,208 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,190 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
29,663 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,901 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
34,754 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
7,184 GBP2024-12-31
3,911 GBP2023-12-31
Plant and equipment
125,063 GBP2024-12-31
92,634 GBP2023-12-31
Furniture and fittings
463 GBP2024-12-31
4,364 GBP2023-12-31
Merchandise
682,556 GBP2024-12-31
637,815 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
8,451,919 GBP2024-12-31
8,962,288 GBP2023-12-31
Other Debtors
Current
1,481,136 GBP2024-12-31
1,926,362 GBP2023-12-31
Amounts owed by group undertakings and participating interests
536,376 GBP2024-12-31
1,308,329 GBP2023-12-31
Prepayments/Accrued Income
Current
125,585 GBP2024-12-31
26,536 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
10,595,016 GBP2024-12-31
12,223,515 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,785,433 GBP2024-12-31
2,200,539 GBP2023-12-31
Corporation Tax Payable
Current
175,902 GBP2024-12-31
407,037 GBP2023-12-31
Other Taxation & Social Security Payable
Current
227,292 GBP2024-12-31
193,603 GBP2023-12-31
Other Creditors
Current
17,576 GBP2024-12-31
27,031 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
278,837 GBP2024-12-31
158,035 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,247 GBP2024-12-31
9,321 GBP2023-12-31
Between one and five year
27,714 GBP2024-12-31
1,980 GBP2023-12-31
All periods
52,961 GBP2024-12-31
11,301 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
29,001 GBP2024-12-31
23,137 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,128,487 GBP2024-01-01 ~ 2024-12-31