Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
18,401,000 GBP2023-01-01 ~ 2023-12-31
18,812,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,029,000 GBP2023-01-01 ~ 2023-12-31
-11,212,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,372,000 GBP2023-01-01 ~ 2023-12-31
7,600,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-4,740,000 GBP2023-01-01 ~ 2023-12-31
-3,939,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-555,000 GBP2023-01-01 ~ 2023-12-31
-139,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,077,000 GBP2023-01-01 ~ 2023-12-31
3,522,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
42,000 GBP2023-01-01 ~ 2023-12-31
9,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,088,000 GBP2023-01-01 ~ 2023-12-31
3,478,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
769,000 GBP2023-01-01 ~ 2023-12-31
2,787,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
769,000 GBP2023-01-01 ~ 2023-12-31
2,787,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
20,000 GBP2023-12-31
37,000 GBP2022-12-31
Fixed Assets
20,000 GBP2023-12-31
37,000 GBP2022-12-31
Total Inventories
25,374,000 GBP2023-12-31
25,121,000 GBP2022-12-31
Debtors
Current
1,922,000 GBP2023-12-31
1,441,000 GBP2022-12-31
Cash at bank and in hand
1,503,000 GBP2023-12-31
3,957,000 GBP2022-12-31
Current Assets
28,799,000 GBP2023-12-31
30,519,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,494,000 GBP2023-12-31
-6,000,000 GBP2022-12-31
Net Current Assets/Liabilities
25,305,000 GBP2023-12-31
24,519,000 GBP2022-12-31
Total Assets Less Current Liabilities
25,325,000 GBP2023-12-31
24,556,000 GBP2022-12-31
Net Assets/Liabilities
25,325,000 GBP2023-12-31
24,556,000 GBP2022-12-31
Equity
Called up share capital
252,000 GBP2023-12-31
252,000 GBP2022-12-31
252,000 GBP2022-01-01
Capital redemption reserve
257,000 GBP2023-12-31
257,000 GBP2022-12-31
257,000 GBP2022-01-01
Retained earnings (accumulated losses)
24,816,000 GBP2023-12-31
24,047,000 GBP2022-12-31
21,260,000 GBP2022-01-01
Equity
25,325,000 GBP2023-12-31
24,556,000 GBP2022-12-31
21,769,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
769,000 GBP2023-01-01 ~ 2023-12-31
2,787,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
769,000 GBP2023-01-01 ~ 2023-12-31
2,787,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
18,000 GBP2023-01-01 ~ 2023-12-31
26,000 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,503,000 GBP2023-12-31
3,957,000 GBP2022-12-31
3,208,000 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
02023-01-01 ~ 2023-12-31
Computers
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,000 GBP2023-01-01 ~ 2023-12-31
19,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
870,000 GBP2023-01-01 ~ 2023-12-31
808,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
97,000 GBP2023-01-01 ~ 2023-12-31
99,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,029,000 GBP2023-01-01 ~ 2023-12-31
951,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
256,000 GBP2023-01-01 ~ 2023-12-31
661,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
16,000 GBP2023-12-31
16,000 GBP2022-12-31
Furniture and fittings
1,668,000 GBP2023-12-31
1,667,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,602,000 GBP2023-12-31
2,601,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
16,000 GBP2022-12-31
Furniture and fittings
1,633,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,564,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
15,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
18,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
16,000 GBP2023-12-31
Furniture and fittings
1,648,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,582,000 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
20,000 GBP2023-12-31
34,000 GBP2022-12-31
Finished Goods/Goods for Resale
25,374,000 GBP2023-12-31
25,121,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,367,000 GBP2023-12-31
920,000 GBP2022-12-31
Other Debtors
Current
136,000 GBP2023-12-31
117,000 GBP2022-12-31
Prepayments/Accrued Income
Current
419,000 GBP2023-12-31
404,000 GBP2022-12-31
Bank Borrowings
Current
500,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,322,000 GBP2023-12-31
3,983,000 GBP2022-12-31
Corporation Tax Payable
Current
417,000 GBP2023-12-31
756,000 GBP2022-12-31
Taxation/Social Security Payable
Current
95,000 GBP2023-12-31
82,000 GBP2022-12-31
Other Creditors
Current
353,000 GBP2023-12-31
392,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
307,000 GBP2023-12-31
287,000 GBP2022-12-31
Creditors
Current
3,494,000 GBP2023-12-31
6,000,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
415,000 GBP2023-12-31
450,000 GBP2022-12-31
Between one and five year
1,524,000 GBP2023-12-31
1,662,000 GBP2022-12-31
More than five year
1,835,000 GBP2023-12-31
277,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,774,000 GBP2023-12-31
2,389,000 GBP2022-12-31