(expand)Cash at bank and in hand
90,134 GBP2023-12-31
44,989 GBP2022-12-31
Current Assets
37,496,970 GBP2023-12-31
33,948,822 GBP2022-12-31
Creditors
Current
29,678,797 GBP2023-12-31
24,860,400 GBP2022-12-31
Net Current Assets/Liabilities
7,818,173 GBP2023-12-31
9,088,422 GBP2022-12-31
Total Assets Less Current Liabilities
16,231,361 GBP2023-12-31
15,954,472 GBP2022-12-31
Net Assets/Liabilities
15,161,183 GBP2023-12-31
13,429,455 GBP2022-12-31
Equity
Called up share capital
600,000 GBP2023-12-31
600,000 GBP2022-12-31
600,000 GBP2021-12-31
Retained earnings (accumulated losses)
14,561,183 GBP2023-12-31
12,829,455 GBP2022-12-31
11,320,102 GBP2021-12-31
Equity
15,161,183 GBP2023-12-31
13,429,455 GBP2022-12-31
11,920,102 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-420,000 GBP2023-01-01 ~ 2023-12-31
-420,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-420,000 GBP2023-01-01 ~ 2023-12-31
-420,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,151,728 GBP2023-01-01 ~ 2023-12-31
1,929,353 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-5,509,258 GBP2023-12-31
-2,843,101 GBP2022-12-31
-1,311,401 GBP2021-12-31
Wages/Salaries
11,468,573 GBP2023-01-01 ~ 2023-12-31
9,589,264 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,083,961 GBP2023-01-01 ~ 2023-12-31
926,422 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
480,665 GBP2023-01-01 ~ 2023-12-31
375,475 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
3752023-01-01 ~ 2023-12-31
3332022-01-01 ~ 2022-12-31
Director Remuneration
41,472 GBP2023-01-01 ~ 2023-12-31
49,569 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
877,963 GBP2023-01-01 ~ 2023-12-31
670,264 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,000 GBP2023-01-01 ~ 2023-12-31
22,220 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
432,406 GBP2023-01-01 ~ 2023-12-31
426,710 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
725,938 GBP2023-01-01 ~ 2023-12-31
498,962 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
38,209 GBP2022-12-31
Computer software
202,152 GBP2022-12-31
Intangible Assets - Gross Cost
240,361 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
38,209 GBP2023-12-31
38,209 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
233,669 GBP2023-12-31
225,876 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
7,793 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,447,522 GBP2023-12-31
3,478,699 GBP2022-12-31
Improvements to leasehold property
964,557 GBP2023-12-31
862,682 GBP2022-12-31
Plant and equipment
1,803,501 GBP2023-12-31
1,220,490 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-223,499 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-117,957 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
446,674 GBP2023-12-31
460,499 GBP2022-12-31
Improvements to leasehold property
253,464 GBP2023-12-31
242,381 GBP2022-12-31
Plant and equipment
504,961 GBP2023-12-31
420,892 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
53,838 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
11,083 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
100,506 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-67,663 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-16,437 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,000,848 GBP2023-12-31
3,018,200 GBP2022-12-31
Improvements to leasehold property
711,093 GBP2023-12-31
620,301 GBP2022-12-31
Plant and equipment
1,298,540 GBP2023-12-31
799,598 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
389,950 GBP2023-12-31
251,987 GBP2022-12-31
Motor vehicles
4,810,085 GBP2023-12-31
3,712,487 GBP2022-12-31
Computers
643,623 GBP2023-12-31
504,688 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,059,239 GBP2023-12-31
10,031,034 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-427,374 GBP2023-01-01 ~ 2023-12-31
Computers
-24,461 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-793,291 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
97,181 GBP2023-12-31
74,238 GBP2022-12-31
Motor vehicles
2,054,832 GBP2023-12-31
1,763,126 GBP2022-12-31
Computers
296,881 GBP2023-12-31
219,583 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,653,993 GBP2023-12-31
3,180,719 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
22,943 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
596,443 GBP2023-01-01 ~ 2023-12-31
Computers
93,150 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
877,963 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-304,737 GBP2023-01-01 ~ 2023-12-31
Computers
-15,852 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-404,689 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
292,769 GBP2023-12-31
177,749 GBP2022-12-31
Motor vehicles
2,755,253 GBP2023-12-31
1,949,361 GBP2022-12-31
Computers
346,742 GBP2023-12-31
285,105 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
209,311 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
31,920 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
177,391 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
277,826 GBP2022-12-31
Under hire purchased contracts or finance leases
455,217 GBP2022-12-31
Merchandise
10,622,429 GBP2023-12-31
9,756,755 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
16,254,459 GBP2023-12-31
16,587,713 GBP2022-12-31
Other Debtors
Current
1,473,701 GBP2023-12-31
978,136 GBP2022-12-31
Prepayments/Accrued Income
Current
9,056,247 GBP2023-12-31
6,581,229 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
26,784,407 GBP2023-12-31
24,147,078 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
5,509,258 GBP2023-12-31
4,101,611 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
114,228 GBP2022-12-31
Trade Creditors/Trade Payables
Current
22,245,784 GBP2023-12-31
19,240,154 GBP2022-12-31
Corporation Tax Payable
Current
205,030 GBP2023-12-31
223,135 GBP2022-12-31
Other Taxation & Social Security Payable
Current
340,999 GBP2023-12-31
318,573 GBP2022-12-31
Other Creditors
Current
236,786 GBP2023-12-31
136,213 GBP2022-12-31
Accrued Liabilities
Current
1,140,940 GBP2023-12-31
726,486 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,594,448 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
180,009 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,258,510 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
5,509,258 GBP2023-12-31
4,101,611 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
797,224 GBP2022-12-31
Non-current, Between two and five year
797,224 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
180,009 GBP2022-12-31
hire purchase agreements
294,237 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,325,591 GBP2023-12-31
2,357,005 GBP2022-12-31
Between one and five year
6,093,063 GBP2023-12-31
5,687,851 GBP2022-12-31
More than five year
2,120,012 GBP2023-12-31
2,496,279 GBP2022-12-31
All periods
10,538,666 GBP2023-12-31
10,541,135 GBP2022-12-31
Bank Overdrafts
Secured
5,509,258 GBP2023-12-31
2,843,101 GBP2022-12-31
Bank Borrowings
Secured
2,852,958 GBP2022-12-31
Total Borrowings
Secured
5,509,258 GBP2023-12-31
5,990,296 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,070,178 GBP2023-12-31
750,560 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,151,728 GBP2023-01-01 ~ 2023-12-31