Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
88,937,188 GBP2023-01-01 ~ 2023-12-31
89,528,664 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
87,239,120 GBP2023-01-01 ~ 2023-12-31
85,623,926 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,698,068 GBP2023-01-01 ~ 2023-12-31
3,904,738 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,255,188 GBP2023-01-01 ~ 2023-12-31
2,422,239 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-520,423 GBP2023-01-01 ~ 2023-12-31
1,517,369 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,347 GBP2023-01-01 ~ 2023-12-31
1,375 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
106,749 GBP2023-01-01 ~ 2023-12-31
38,457 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-608,433 GBP2023-01-01 ~ 2023-12-31
1,482,142 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-81,530 GBP2023-01-01 ~ 2023-12-31
325,308 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-526,903 GBP2023-01-01 ~ 2023-12-31
1,156,834 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
7,064,152 GBP2023-12-31
7,889,695 GBP2022-12-31
6,867,001 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-298,640 GBP2023-01-01 ~ 2023-12-31
-134,140 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
4,028,737 GBP2023-12-31
4,040,885 GBP2022-12-31
Fixed Assets - Investments
1,348 GBP2023-12-31
1,348 GBP2022-12-31
Fixed Assets
4,030,085 GBP2023-12-31
4,042,233 GBP2022-12-31
Total Inventories
9,016,133 GBP2023-12-31
8,147,430 GBP2022-12-31
Debtors
1,866,032 GBP2023-12-31
1,659,074 GBP2022-12-31
Current assets - Investments
40,116 GBP2023-12-31
33,158 GBP2022-12-31
Cash at bank and in hand
46,431 GBP2023-12-31
184,173 GBP2022-12-31
Current Assets
10,968,712 GBP2023-12-31
10,023,835 GBP2022-12-31
Creditors
Current
6,201,207 GBP2023-12-31
4,373,909 GBP2022-12-31
Net Current Assets/Liabilities
4,767,505 GBP2023-12-31
5,649,926 GBP2022-12-31
Total Assets Less Current Liabilities
8,797,590 GBP2023-12-31
9,692,159 GBP2022-12-31
Creditors
Non-current
-1,409,638 GBP2023-12-31
-1,496,164 GBP2022-12-31
Net Assets/Liabilities
7,289,952 GBP2023-12-31
8,115,495 GBP2022-12-31
Equity
Called up share capital
6,666 GBP2023-12-31
6,666 GBP2022-12-31
Share premium
290 GBP2023-12-31
290 GBP2022-12-31
Revaluation reserve
215,511 GBP2023-12-31
215,511 GBP2022-12-31
Capital redemption reserve
3,333 GBP2023-12-31
3,333 GBP2022-12-31
Equity
7,289,952 GBP2023-12-31
8,115,495 GBP2022-12-31
Bank Overdrafts
-239,812 GBP2023-12-31
Wages/Salaries
3,178,428 GBP2023-01-01 ~ 2023-12-31
3,331,287 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
404,294 GBP2023-01-01 ~ 2023-12-31
372,150 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
90,982 GBP2023-01-01 ~ 2023-12-31
87,326 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,673,704 GBP2023-01-01 ~ 2023-12-31
3,790,763 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
702023-01-01 ~ 2023-12-31
822022-01-01 ~ 2022-12-31
Director Remuneration
407,718 GBP2023-01-01 ~ 2023-12-31
590,704 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
199,931 GBP2023-01-01 ~ 2023-12-31
202,341 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,220 GBP2023-01-01 ~ 2023-12-31
21,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
275,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-152,108 GBP2023-01-01 ~ 2023-12-31
281,607 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,948,729 GBP2023-12-31
2,948,729 GBP2022-12-31
Plant and equipment
1,323,204 GBP2023-12-31
1,254,360 GBP2022-12-31
Motor vehicles
308,891 GBP2023-12-31
294,645 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,411,415 GBP2023-12-31
5,262,304 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-23,674 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-93,139 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-121,425 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
263,472 GBP2023-12-31
243,602 GBP2022-12-31
Plant and equipment
888,943 GBP2023-12-31
808,219 GBP2022-12-31
Motor vehicles
108,647 GBP2023-12-31
63,187 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,382,678 GBP2023-12-31
1,221,419 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,870 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
101,883 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
62,143 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
199,931 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-21,159 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-16,683 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-38,672 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
2,685,257 GBP2023-12-31
2,705,127 GBP2022-12-31
Plant and equipment
434,261 GBP2023-12-31
446,141 GBP2022-12-31
Motor vehicles
200,244 GBP2023-12-31
231,458 GBP2022-12-31
Merchandise
8,833,279 GBP2023-12-31
7,997,706 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,656,035 GBP2023-12-31
1,553,569 GBP2022-12-31
Other Debtors
Current
18,401 GBP2023-12-31
21,919 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
100,400 GBP2023-12-31
Prepayments
Current
87,471 GBP2023-12-31
83,586 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,866,032 GBP2023-12-31
1,659,074 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
285,595 GBP2023-12-31
73,898 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,574,911 GBP2023-12-31
682,270 GBP2022-12-31
Amounts owed to group undertakings
Current
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Corporation Tax Payable
Current
275,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
92,483 GBP2023-12-31
114,080 GBP2022-12-31
Accrued Liabilities
Current
262,460 GBP2023-12-31
323,597 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,409,638 GBP2023-12-31
1,496,164 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
45,783 GBP2023-12-31
73,898 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,682,372 GBP2023-12-31
1,164,752 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
49,166 GBP2023-12-31
75,503 GBP2022-12-31
Non-current, Between two and five year
170,388 GBP2023-12-31
236,488 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
113,798 GBP2023-12-31
157,000 GBP2022-12-31
Between one and five year
360,000 GBP2023-12-31
383,798 GBP2022-12-31
All periods
473,798 GBP2023-12-31
540,798 GBP2022-12-31
Bank Borrowings
Secured
1,455,421 GBP2023-12-31
1,570,062 GBP2022-12-31
Total Borrowings
Secured
5,147,109 GBP2023-12-31
3,063,186 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
98,000 GBP2023-12-31
80,500 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,666 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-526,903 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-298,640 GBP2023-01-01 ~ 2023-12-31