Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
24,366,862 GBP2023-01-01 ~ 2023-12-31
18,940,789 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-18,440,295 GBP2023-01-01 ~ 2023-12-31
-14,056,947 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,926,567 GBP2023-01-01 ~ 2023-12-31
4,883,842 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-598,464 GBP2023-01-01 ~ 2023-12-31
-493,838 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,697,310 GBP2023-01-01 ~ 2023-12-31
-3,392,580 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
637,792 GBP2023-01-01 ~ 2023-12-31
1,011,424 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
606,134 GBP2023-01-01 ~ 2023-12-31
995,084 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
447,237 GBP2023-01-01 ~ 2023-12-31
798,007 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
447,237 GBP2023-01-01 ~ 2023-12-31
798,007 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
93,581 GBP2023-12-31
39,585 GBP2022-12-31
Property, Plant & Equipment
1,062,484 GBP2023-12-31
745,187 GBP2022-12-31
Fixed Assets
1,156,065 GBP2023-12-31
784,772 GBP2022-12-31
Total Inventories
911,744 GBP2023-12-31
985,272 GBP2022-12-31
Debtors
3,449,669 GBP2023-12-31
2,990,250 GBP2022-12-31
Current assets - Investments
2 GBP2023-12-31
2 GBP2022-12-31
Cash at bank and in hand
998,792 GBP2023-12-31
652,608 GBP2022-12-31
Current Assets
5,360,207 GBP2023-12-31
4,628,132 GBP2022-12-31
Creditors
Current
4,136,348 GBP2023-12-31
3,194,295 GBP2022-12-31
Net Current Assets/Liabilities
1,223,859 GBP2023-12-31
1,433,837 GBP2022-12-31
Total Assets Less Current Liabilities
2,379,924 GBP2023-12-31
2,218,609 GBP2022-12-31
Net Assets/Liabilities
1,927,969 GBP2023-12-31
1,681,618 GBP2022-12-31
Equity
Called up share capital
500 GBP2023-12-31
500 GBP2022-12-31
500 GBP2021-12-31
Retained earnings (accumulated losses)
1,927,469 GBP2023-12-31
1,681,118 GBP2022-12-31
1,461,826 GBP2021-12-31
Equity
1,927,969 GBP2023-12-31
1,681,618 GBP2022-12-31
1,462,326 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-200,886 GBP2023-01-01 ~ 2023-12-31
-578,715 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-200,886 GBP2023-01-01 ~ 2023-12-31
-578,715 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
447,237 GBP2023-01-01 ~ 2023-12-31
798,007 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,820,253 GBP2023-01-01 ~ 2023-12-31
1,985,403 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
210,468 GBP2023-01-01 ~ 2023-12-31
164,964 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,974 GBP2023-01-01 ~ 2023-12-31
33,378 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,073,695 GBP2023-01-01 ~ 2023-12-31
2,183,745 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
872023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Director Remuneration
209,684 GBP2023-01-01 ~ 2023-12-31
197,171 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
257,806 GBP2023-01-01 ~ 2023-12-31
178,587 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
21,667 GBP2023-01-01 ~ 2023-12-31
36,625 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
39,841 GBP2023-01-01 ~ 2023-12-31
119,425 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
151,534 GBP2023-01-01 ~ 2023-12-31
189,066 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
200,886 GBP2023-01-01 ~ 2023-12-31
578,715 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
102,783 GBP2023-12-31
40,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
9,202 GBP2023-12-31
415 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
8,787 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
93,581 GBP2023-12-31
39,585 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
632,945 GBP2023-12-31
507,126 GBP2022-12-31
Motor vehicles
1,293,867 GBP2023-12-31
1,013,566 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,939,527 GBP2023-12-31
1,545,692 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-202,080 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-214,365 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
409,371 GBP2023-12-31
358,607 GBP2022-12-31
Motor vehicles
459,667 GBP2023-12-31
434,398 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
877,043 GBP2023-12-31
800,505 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
56,762 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
198,689 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
257,806 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,998 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-173,420 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-181,268 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
223,574 GBP2023-12-31
148,519 GBP2022-12-31
Motor vehicles
834,200 GBP2023-12-31
579,168 GBP2022-12-31
Merchandise
911,744 GBP2023-12-31
985,272 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,827,093 GBP2023-12-31
2,493,243 GBP2022-12-31
Other Debtors
Current
5,631 GBP2023-12-31
Amounts owed by group undertakings and participating interests
304,338 GBP2023-12-31
237,657 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
63,403 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
44,065 GBP2023-12-31
102,024 GBP2022-12-31
Prepayments/Accrued Income
Current
205,139 GBP2023-12-31
157,326 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,449,669 GBP2023-12-31
2,990,250 GBP2022-12-31
Other Investments Other Than Loans
2 GBP2023-12-31
2 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
140,004 GBP2023-12-31
116,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
42,823 GBP2023-12-31
9,565 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,035,171 GBP2023-12-31
2,412,964 GBP2022-12-31
Corporation Tax Payable
Current
119,374 GBP2022-12-31
Other Taxation & Social Security Payable
Current
59,816 GBP2023-12-31
37,646 GBP2022-12-31
Other Creditors
Current
10,804 GBP2023-12-31
60,444 GBP2022-12-31
Amounts owed to directors
560 GBP2023-12-31
46,785 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
491,866 GBP2023-12-31
390,850 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
198,319 GBP2023-12-31
360,386 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
42,025 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
140,004 GBP2023-12-31
116,667 GBP2022-12-31
Non-current, Between one and two years
140,004 GBP2023-12-31
140,004 GBP2022-12-31
Non-current, Between two and five year
58,315 GBP2023-12-31
220,382 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
42,025 GBP2022-12-31
hire purchase agreements
42,823 GBP2023-12-31
51,590 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
46,568 GBP2023-12-31
33,251 GBP2022-12-31
Between one and five year
78,325 GBP2023-12-31
64,895 GBP2022-12-31
All periods
124,893 GBP2023-12-31
98,146 GBP2022-12-31
Bank Borrowings
Secured
338,323 GBP2023-12-31
477,053 GBP2022-12-31
Total Borrowings
Secured
381,146 GBP2023-12-31
528,643 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
253,636 GBP2023-12-31
134,580 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2023-12-31