Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
44,453,543 GBP2023-01-01 ~ 2023-12-31
45,846,831 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
27,405,192 GBP2023-01-01 ~ 2023-12-31
27,104,952 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
17,048,351 GBP2023-01-01 ~ 2023-12-31
18,741,879 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
6,550,274 GBP2023-01-01 ~ 2023-12-31
7,085,453 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
7,034,818 GBP2023-01-01 ~ 2023-12-31
7,995,211 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,628,509 GBP2023-01-01 ~ 2023-12-31
3,826,465 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
41,756 GBP2023-01-01 ~ 2023-12-31
16,480 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
148,289 GBP2023-01-01 ~ 2023-12-31
100,051 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,125,976 GBP2023-01-01 ~ 2023-12-31
2,037,894 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
229,712 GBP2023-01-01 ~ 2023-12-31
489,459 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,896,264 GBP2023-01-01 ~ 2023-12-31
1,548,435 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,980,238 GBP2023-01-01 ~ 2023-12-31
1,429,198 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
11,447,477 GBP2023-12-31
11,497,392 GBP2022-12-31
Fixed Assets - Investments
2 GBP2023-12-31
2 GBP2022-12-31
Fixed Assets
11,447,479 GBP2023-12-31
11,497,394 GBP2022-12-31
Total Inventories
7,868,597 GBP2023-12-31
8,568,783 GBP2022-12-31
Debtors
12,073,177 GBP2023-12-31
9,385,256 GBP2022-12-31
Cash at bank and in hand
172,354 GBP2023-12-31
129,237 GBP2022-12-31
Current Assets
20,114,128 GBP2023-12-31
18,083,276 GBP2022-12-31
Creditors
Current
6,302,212 GBP2023-12-31
5,746,124 GBP2022-12-31
Net Current Assets/Liabilities
13,811,916 GBP2023-12-31
12,337,152 GBP2022-12-31
Total Assets Less Current Liabilities
25,259,395 GBP2023-12-31
23,834,546 GBP2022-12-31
Net Assets/Liabilities
22,107,857 GBP2023-12-31
20,514,415 GBP2022-12-31
Equity
22,107,857 GBP2023-12-31
20,514,415 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-386,796 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,008,404 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-386,796 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,125,764 GBP2023-01-01 ~ 2023-12-31
5,205,966 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
588,243 GBP2023-01-01 ~ 2023-12-31
630,602 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
128,854 GBP2023-01-01 ~ 2023-12-31
203,505 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,842,861 GBP2023-01-01 ~ 2023-12-31
6,040,073 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1212023-01-01 ~ 2023-12-31
1282022-01-01 ~ 2022-12-31
Director Remuneration
1,220,622 GBP2023-01-01 ~ 2023-12-31
2,137,916 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
263,160 GBP2023-01-01 ~ 2023-12-31
245,822 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
29,000 GBP2023-01-01 ~ 2023-12-31
29,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
213,069 GBP2023-01-01 ~ 2023-12-31
460,941 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
531,494 GBP2023-01-01 ~ 2023-12-31
387,200 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
300,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
300,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
11,080,000 GBP2023-12-31
11,080,000 GBP2022-12-31
Furniture and fittings
388,309 GBP2023-12-31
256,492 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
277,000 GBP2023-12-31
138,500 GBP2022-12-31
Furniture and fittings
182,598 GBP2023-12-31
142,155 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
138,500 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
40,443 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
10,803,000 GBP2023-12-31
10,941,500 GBP2022-12-31
Furniture and fittings
205,711 GBP2023-12-31
114,337 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
316,221 GBP2023-12-31
268,727 GBP2022-12-31
Computers
745,916 GBP2023-12-31
722,612 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,609,849 GBP2023-12-31
12,407,234 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-77,205 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-77,205 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
90,595 GBP2023-12-31
78,042 GBP2022-12-31
Computers
578,163 GBP2023-12-31
533,010 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,162,372 GBP2023-12-31
909,842 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
61,411 GBP2023-01-01 ~ 2023-12-31
Computers
45,153 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
301,388 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-48,858 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-48,858 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
225,626 GBP2023-12-31
190,685 GBP2022-12-31
Computers
167,753 GBP2023-12-31
189,602 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
38,228 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
128,080 GBP2023-12-31
135,054 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
2 GBP2022-12-31
Investments in Group Undertakings
2 GBP2023-12-31
2 GBP2022-12-31
Merchandise
7,868,597 GBP2023-12-31
8,568,783 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,851,632 GBP2023-12-31
6,101,297 GBP2022-12-31
Other Debtors
Current
3,218,140 GBP2023-12-31
1,446,605 GBP2022-12-31
Prepayments
Current
500,425 GBP2023-12-31
483,042 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
10,645,768 GBP2023-12-31
8,030,944 GBP2022-12-31
Other Debtors
Non-current
107,355 GBP2023-12-31
122,855 GBP2022-12-31
Debtors
Non-current
1,427,409 GBP2023-12-31
1,354,312 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
219,751 GBP2023-12-31
219,438 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
35,667 GBP2023-12-31
29,070 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,267,102 GBP2023-12-31
2,751,856 GBP2022-12-31
Amounts owed to group undertakings
Current
4,751 GBP2023-12-31
4,751 GBP2022-12-31
Corporation Tax Payable
Current
138,720 GBP2023-12-31
226,150 GBP2022-12-31
Other Taxation & Social Security Payable
Current
929,606 GBP2023-12-31
1,175,375 GBP2022-12-31
Other Creditors
Current
23,487 GBP2023-12-31
41,347 GBP2022-12-31
Accrued Liabilities
Current
1,683,128 GBP2023-12-31
1,261,742 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,461,149 GBP2023-12-31
1,662,445 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
77,624 GBP2023-12-31
89,556 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
219,751 GBP2023-12-31
219,438 GBP2022-12-31
Non-current, Between one and two years
219,751 GBP2023-12-31
219,438 GBP2022-12-31
Non-current, Between two and five year
659,253 GBP2023-12-31
658,314 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
77,624 GBP2023-12-31
89,556 GBP2022-12-31
hire purchase agreements
113,291 GBP2023-12-31
118,626 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
591,605 GBP2023-12-31
833,847 GBP2022-12-31
More than five year
1,941,688 GBP2022-12-31
All periods
591,605 GBP2023-12-31
2,775,535 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,612,765 GBP2023-12-31
1,568,130 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
103,000 shares2023-12-31