|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Strategic report |
1 |
|
Directors' report |
3 |
|
Independent auditor's report to the members |
5 |
|
Statement of comprehensive income |
10 |
|
Statement of financial position |
11 |
|
Statement of changes in equity |
12 |
|
Notes to the financial statements |
13 |
|
|
|
Strategic Report |
| 2024 | 2023 | ||
| £ | £ | ||
| £'000 | |||
| Turnover | 19,124 | 20,129 | |
| Gross Profit | 6,944 | 7,105 | |
| Gross Profit % | 36 | 35 | |
| Operating Profit | 881 | 1,198 | |
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
England |
|
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
England |
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Accountants & statutory auditor |
|
Sycamore House |
|
Sutton Quays Business Park |
|
Sutton Weaver |
|
Runcorn |
|
Cheshire |
|
WA7 3EH |
|
|
|
Statement of Comprehensive Income |
|
2024 |
2023 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Distribution costs |
|
|
|
|
Administrative expenses |
|
|
|
|
Other operating income |
5 |
|
|
|
------------ |
------------ |
||
|
Operating profit |
6 |
|
|
|
Other interest receivable and similar income |
10 |
|
|
|
Interest payable and similar expenses |
11 |
|
|
|
------------ |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
12 |
|
|
|
--------- |
------------ |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
--------- |
------------ |
||
|
|
|
Statement of Financial Position |
|
2024 |
2023 |
||
|
Note |
£ |
£ |
£ |
|
Intangible assets |
14 |
|
|
|
|
Tangible assets |
15 |
|
|
|
|
------------ |
------------ |
|||
|
|
|
|||
|
Stocks |
16 |
|
|
|
|
Debtors |
17 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------- |
------------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
18 |
|
|
|
|
------------- |
------------- |
|||
|
Net current assets |
|
|
||
|
------------ |
------------ |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
19 |
|
|
|
|
Taxation including deferred tax |
21 |
|
|
|
|
------------ |
------------ |
|||
|
Net assets |
|
|
||
|
------------ |
------------ |
|||
|
Called up share capital |
24 |
|
|
|
|
Capital redemption reserve |
25 |
|
– |
|
|
Profit and loss account |
25 |
|
|
|
|
------------ |
------------ |
|||
|
Shareholders funds |
|
|
||
|
------------ |
------------ |
|||
|
|
|
Director |
|
|
|
Statement of Changes in Equity |
|
Called up share capital |
Capital redemption reserve |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
£ |
||
|
At 1 January 2023 |
|
– |
|
|
|
|
Profit for the year |
|
|
|||
|
Other comprehensive income for the year: |
|||||
|
------------ |
---- |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
Issue of shares |
|
– |
– |
|
|
|
Dividends paid and payable |
13 |
– |
– |
(
|
(
|
|
------------ |
---- |
------------ |
------------ |
||
|
Total investments by and distributions to owners |
|
– |
(
|
(
|
|
|
At 31 December 2023 |
|
– |
|
|
|
|
Profit for the year |
|
|
|||
|
------------ |
---- |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
Issue of shares |
|
– |
– |
|
|
|
Dividends paid and payable |
13 |
– |
– |
(
|
(
|
|
Cancellation of subscribed capital |
(
|
|
– |
– |
|
|
---- |
---- |
--------- |
--------- |
||
|
Total investments by and distributions to owners |
(
|
|
(
|
(
|
|
|
------------ |
---- |
------------ |
------------ |
||
|
At 31 December 2024 |
|
|
|
|
|
|
------------ |
---- |
------------ |
------------ |
||
|
|
|
Notes to the Financial Statements |
|
Goodwill |
- |
|
|
|
Website |
- |
|
|
|
Short leasehold property |
- |
|
|
|
Plant and machinery |
- |
|
|
|
Fixtures, fittings and equipment |
- |
|
|
|
Motor vehicle |
- |
|
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Sale of goods |
|
|
|
------------- |
------------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
United Kingdom |
|
|
|
Overseas |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Rental income |
|
|
|
Other operating income |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Amortisation of intangible assets |
|
|
|
Depreciation of tangible assets |
|
|
|
Gains on disposal of tangible assets |
(
|
(
|
|
Impairment of trade debtors |
28,441 |
13,182 |
|
Foreign exchange differences |
(
|
(
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
Other non-audit services |
|
|
|
------- |
------- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Number of management staff |
7
|
7
|
|
Number of sales staff |
|
|
|
Number of administrative staff |
|
|
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Other pension costs |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
|
|
|
--------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
– |
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
------- |
-------- |
|
|
|
|
|
|
------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
UK current tax expense |
|
|
|
Origination and reversal of timing differences |
|
(
|
|
--------- |
--------- |
|
|
Tax on profit |
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
--------- |
------------ |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of different UK tax rates on some earnings |
– |
(19,312) |
|
Other tax adjustment |
– |
(
|
|
--------- |
------------ |
|
|
Tax on profit |
|
|
|
--------- |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Equity dividends on ordinary shares |
|
|
|
--------- |
------------ |
|
|
Goodwill |
Website |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 January 2024 and 31 December 2024 |
|
|
|
|
------------ |
-------- |
------------ |
|
|
Amortisation |
|||
|
At 1 January 2024 |
|
|
|
|
Charge for the year |
– |
|
|
|
------------ |
-------- |
------------ |
|
|
At 31 December 2024 |
|
|
|
|
------------ |
-------- |
------------ |
|
|
Carrying amount |
|||
|
At 31 December 2024 |
|
|
|
|
------------ |
-------- |
------------ |
|
|
At 31 December 2023 |
|
|
|
|
------------ |
-------- |
------------ |
|
|
Long leasehold property |
Short leasehold property |
Plant and machinery |
Fixtures, fittings and equipment |
Motor vehicles |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Jan 2024 |
|
|
|
|
|
|
|
Additions |
– |
|
|
|
|
|
|
Disposals |
– |
– |
– |
(
|
(
|
(
|
|
--------- |
-------- |
--------- |
--------- |
--------- |
------------ |
|
|
At 31 Dec 2024 |
|
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
--------- |
------------ |
|
|
Depreciation |
||||||
|
At 1 Jan 2024 |
– |
|
|
|
|
|
|
Charge for the year |
– |
|
|
|
|
|
|
Disposals |
– |
– |
– |
(
|
(
|
(
|
|
--------- |
-------- |
--------- |
--------- |
--------- |
------------ |
|
|
At 31 Dec 2024 |
– |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
--------- |
------------ |
|
|
Carrying amount |
||||||
|
At 31 Dec 2024 |
|
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
--------- |
------------ |
|
|
At 31 Dec 2023 |
|
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
--------- |
------------ |
|
|
Motor vehicles |
|
|
£ |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
At 31 December 2023 |
|
|
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Finished goods and goods for resale |
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Corporation tax |
|
|
|
Social security and other taxes |
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
Director loan accounts |
|
|
|
Other creditors |
|
|
|
GAYE |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
Deferred tax (note 22) |
|
|
£ |
|
|
At 1 January 2024 |
|
|
Additions |
|
|
--------- |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Included in provisions (note 21) |
|
|
|
--------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
--------- |
-------- |
|
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
1,801,112 |
|
1,801,112 |
|
A1, A2, A3, B1, B2 and B3 ordinary shares shares of £1 each |
– |
– |
60 |
60 |
|
C1, C2, D and E ordinary shares shares of £1 each |
40 |
40 |
– |
– |
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
Later than 5 years |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
|||||
|
Balance brought forward |
Advances/ (credits) to the directors |
Amounts repaid |
Balance outstanding |
||
|
£ |
£ |
£ |
£ |
||
|
|
(
|
(
|
|
(
|
|
|
|
(
|
(
|
|
(
|
|
|
-------- |
--------- |
--------- |
------- |
||
|
(
|
(
|
|
(
|
||
|
-------- |
--------- |
--------- |
------- |
||
|
2023 |
|||||
|
Balance brought forward |
Advances/ (credits) to the directors |
Amounts repaid |
Balance outstanding |
||
|
£ |
£ |
£ |
£ |
||
|
|
(
|
(
|
|
(
|
|
|
|
(
|
(
|
|
(
|
|
|
--------- |
--------- |
--------- |
-------- |
||
|
(
|
(
|
|
(
|
||
|
--------- |
--------- |
--------- |
-------- |
||