Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
14,502,012 GBP2024-01-01 ~ 2024-12-31
13,534,932 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
8,832,764 GBP2024-01-01 ~ 2024-12-31
8,473,622 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,669,248 GBP2024-01-01 ~ 2024-12-31
5,061,310 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,115,711 GBP2024-01-01 ~ 2024-12-31
4,575,420 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,000,415 GBP2024-01-01 ~ 2024-12-31
932,036 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
11,840 GBP2024-01-01 ~ 2024-12-31
5,207 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
988,575 GBP2024-01-01 ~ 2024-12-31
926,829 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
237,948 GBP2024-01-01 ~ 2024-12-31
248,858 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
750,627 GBP2024-01-01 ~ 2024-12-31
677,971 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
750,627 GBP2024-01-01 ~ 2024-12-31
677,971 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,466,490 GBP2024-12-31
1,221,210 GBP2023-12-31
Total Inventories
2,312,598 GBP2024-12-31
1,969,158 GBP2023-12-31
Debtors
1,849,034 GBP2024-12-31
1,905,919 GBP2023-12-31
Cash at bank and in hand
1,572,036 GBP2024-12-31
1,586,087 GBP2023-12-31
Current Assets
5,733,668 GBP2024-12-31
5,461,164 GBP2023-12-31
Creditors
Current
4,944,839 GBP2024-12-31
5,318,235 GBP2023-12-31
Net Current Assets/Liabilities
788,829 GBP2024-12-31
142,929 GBP2023-12-31
Total Assets Less Current Liabilities
2,255,319 GBP2024-12-31
1,364,139 GBP2023-12-31
Creditors
Non-current
-231,280 GBP2024-12-31
-183,528 GBP2023-12-31
Net Assets/Liabilities
1,799,004 GBP2024-12-31
1,048,377 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
1,798,904 GBP2024-12-31
1,048,277 GBP2023-12-31
370,306 GBP2022-12-31
Equity
1,799,004 GBP2024-12-31
1,048,377 GBP2023-12-31
370,406 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
750,627 GBP2024-01-01 ~ 2024-12-31
677,971 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,766,414 GBP2024-01-01 ~ 2024-12-31
2,537,530 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
281,667 GBP2024-01-01 ~ 2024-12-31
244,082 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,586 GBP2024-01-01 ~ 2024-12-31
54,243 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,109,667 GBP2024-01-01 ~ 2024-12-31
2,835,855 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
792024-01-01 ~ 2024-12-31
812023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
524,012 GBP2024-01-01 ~ 2024-12-31
393,861 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,000 GBP2024-01-01 ~ 2024-12-31
7,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
145,147 GBP2024-01-01 ~ 2024-12-31
212,246 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
2,409,654 GBP2024-12-31
2,191,250 GBP2023-12-31
Furniture and fittings
1,098,107 GBP2024-12-31
787,329 GBP2023-12-31
Motor vehicles
1,027,727 GBP2024-12-31
795,037 GBP2023-12-31
Computers
431,332 GBP2024-12-31
423,912 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,966,820 GBP2024-12-31
4,197,528 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,691,622 GBP2024-12-31
1,522,149 GBP2023-12-31
Furniture and fittings
744,411 GBP2024-12-31
614,253 GBP2023-12-31
Motor vehicles
654,921 GBP2024-12-31
464,583 GBP2023-12-31
Computers
409,376 GBP2024-12-31
375,333 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,500,330 GBP2024-12-31
2,976,318 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
169,473 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
130,158 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
190,338 GBP2024-01-01 ~ 2024-12-31
Computers
34,043 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
524,012 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
718,032 GBP2024-12-31
669,101 GBP2023-12-31
Furniture and fittings
353,696 GBP2024-12-31
173,076 GBP2023-12-31
Motor vehicles
372,806 GBP2024-12-31
330,454 GBP2023-12-31
Computers
21,956 GBP2024-12-31
48,579 GBP2023-12-31
Merchandise
2,312,598 GBP2024-12-31
1,969,158 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,677,700 GBP2024-12-31
1,445,936 GBP2023-12-31
Other Debtors
Current
5,740 GBP2024-12-31
Prepayments
Current
165,594 GBP2024-12-31
459,983 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,849,034 GBP2024-12-31
Amounts falling due within one year, Current
1,905,919 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,101,191 GBP2024-12-31
1,034,733 GBP2023-12-31
Amounts owed to group undertakings
Current
3,291,325 GBP2024-12-31
3,547,546 GBP2023-12-31
Corporation Tax Payable
Current
145,147 GBP2024-12-31
227,281 GBP2023-12-31
Other Taxation & Social Security Payable
Current
93,983 GBP2024-12-31
108,926 GBP2023-12-31
Other Creditors
Current
684 GBP2024-12-31
Accrued Liabilities
Current
72,365 GBP2024-12-31
99,719 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
231,280 GBP2024-12-31
183,528 GBP2023-12-31
Between one and five year, hire purchase agreements
231,280 GBP2024-12-31
183,528 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
225,035 GBP2024-12-31
132,234 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31