Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
6,552,186 GBP2024-01-01 ~ 2024-12-31
28,216,927 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
5,562,521 GBP2024-01-01 ~ 2024-12-31
18,334,087 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
989,665 GBP2024-01-01 ~ 2024-12-31
9,882,840 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,117,904 GBP2024-01-01 ~ 2024-12-31
2,046,520 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,126,129 GBP2024-01-01 ~ 2024-12-31
7,848,633 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
89,411 GBP2024-01-01 ~ 2024-12-31
65,143 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
228 GBP2024-01-01 ~ 2024-12-31
13,120 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,036,946 GBP2024-01-01 ~ 2024-12-31
7,900,656 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-243,605 GBP2024-01-01 ~ 2024-12-31
1,872,423 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-793,341 GBP2024-01-01 ~ 2024-12-31
6,028,233 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-793,341 GBP2024-01-01 ~ 2024-12-31
6,028,233 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
377,697 GBP2024-12-31
449,424 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
Fixed Assets
377,797 GBP2024-12-31
449,424 GBP2023-12-31
Total Inventories
4,393,514 GBP2024-12-31
2,390,000 GBP2023-12-31
Debtors
919,803 GBP2024-12-31
593,902 GBP2023-12-31
Cash at bank and in hand
1,184,118 GBP2024-12-31
5,875,677 GBP2023-12-31
Current Assets
6,497,435 GBP2024-12-31
8,859,579 GBP2023-12-31
Creditors
Current
1,314,406 GBP2024-12-31
2,301,919 GBP2023-12-31
Net Current Assets/Liabilities
5,183,029 GBP2024-12-31
6,557,660 GBP2023-12-31
Total Assets Less Current Liabilities
5,560,826 GBP2024-12-31
7,007,084 GBP2023-12-31
Net Assets/Liabilities
5,466,626 GBP2024-12-31
6,894,967 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
5,466,526 GBP2024-12-31
6,894,867 GBP2023-12-31
3,183,634 GBP2022-12-31
Equity
5,466,626 GBP2024-12-31
6,894,967 GBP2023-12-31
3,183,734 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-635,000 GBP2024-01-01 ~ 2024-12-31
-2,317,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-635,000 GBP2024-01-01 ~ 2024-12-31
-2,317,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-793,341 GBP2024-01-01 ~ 2024-12-31
6,028,233 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
804,367 GBP2024-01-01 ~ 2024-12-31
974,820 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
68,096 GBP2024-01-01 ~ 2024-12-31
45,731 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
9,519 GBP2024-01-01 ~ 2024-12-31
6,752 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
881,982 GBP2024-01-01 ~ 2024-12-31
1,027,303 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
282024-01-01 ~ 2024-12-31
252023-01-01 ~ 2023-12-31
Director Remuneration
60,000 GBP2024-01-01 ~ 2024-12-31
384,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
121,865 GBP2024-01-01 ~ 2024-12-31
151,051 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-225,688 GBP2024-01-01 ~ 2024-12-31
1,787,698 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-259,237 GBP2024-01-01 ~ 2024-12-31
1,975,164 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
107,813 GBP2024-12-31
113,261 GBP2023-12-31
Furniture and fittings
35,240 GBP2024-12-31
33,873 GBP2023-12-31
Motor vehicles
510,505 GBP2024-12-31
484,287 GBP2023-12-31
Computers
17,891 GBP2024-12-31
12,786 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
671,449 GBP2024-12-31
644,207 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-9,300 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-255 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-44,240 GBP2024-01-01 ~ 2024-12-31
Computers
-4,420 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-58,215 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
49,003 GBP2024-12-31
32,165 GBP2023-12-31
Furniture and fittings
14,930 GBP2024-12-31
8,571 GBP2023-12-31
Motor vehicles
223,662 GBP2024-12-31
149,064 GBP2023-12-31
Computers
6,157 GBP2024-12-31
4,983 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
293,752 GBP2024-12-31
194,783 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
20,761 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
6,546 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
90,497 GBP2024-01-01 ~ 2024-12-31
Computers
4,061 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
121,865 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,923 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-187 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-15,899 GBP2024-01-01 ~ 2024-12-31
Computers
-2,887 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-22,896 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
58,810 GBP2024-12-31
81,096 GBP2023-12-31
Furniture and fittings
20,310 GBP2024-12-31
25,302 GBP2023-12-31
Motor vehicles
286,843 GBP2024-12-31
335,223 GBP2023-12-31
Computers
11,734 GBP2024-12-31
7,803 GBP2023-12-31
Investments in Group Undertakings
Additions to investments
100 GBP2024-12-31
Cost valuation
100 GBP2024-12-31
Investments in Group Undertakings
100 GBP2024-12-31
Merchandise
4,393,514 GBP2024-12-31
2,390,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
402,696 GBP2024-12-31
138,884 GBP2023-12-31
Other Debtors
Current
25,396 GBP2024-12-31
228,615 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
385,505 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
12,847 GBP2024-12-31
188,121 GBP2023-12-31
Prepayments
Current
93,359 GBP2024-12-31
30,228 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
919,803 GBP2024-12-31
593,902 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
9,317 GBP2023-12-31
Trade Creditors/Trade Payables
Current
126,430 GBP2024-12-31
169,123 GBP2023-12-31
Corporation Tax Payable
Current
1,787,698 GBP2023-12-31
Other Taxation & Social Security Payable
Current
23,369 GBP2024-12-31
87,463 GBP2023-12-31
Other Creditors
Current
26,272 GBP2024-12-31
207,181 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,047,592 GBP2024-12-31
18,577 GBP2023-12-31
Accrued Liabilities
Current
24,060 GBP2024-12-31
22,560 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
9,317 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
52,888 GBP2024-12-31
10,452 GBP2023-12-31
Between one and five year
85,490 GBP2024-12-31
8,169 GBP2023-12-31
All periods
138,378 GBP2024-12-31
18,621 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
94,200 GBP2024-12-31
112,117 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-793,341 GBP2024-01-01 ~ 2024-12-31