Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
18,884,683 GBP2023-01-01 ~ 2023-12-31
19,473,291 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,535,281 GBP2023-01-01 ~ 2023-12-31
-12,822,155 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,349,402 GBP2023-01-01 ~ 2023-12-31
6,651,136 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,224,716 GBP2023-01-01 ~ 2023-12-31
-4,969,263 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,124,686 GBP2023-01-01 ~ 2023-12-31
1,681,873 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
107,291 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-17,302 GBP2023-01-01 ~ 2023-12-31
-18,210 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
711,222 GBP2023-01-01 ~ 2023-12-31
1,663,663 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
496,589 GBP2023-01-01 ~ 2023-12-31
1,337,828 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
496,589 GBP2023-01-01 ~ 2023-12-31
1,337,828 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
55,040 GBP2023-12-31
68,804 GBP2022-12-31
Property, Plant & Equipment
1,743,088 GBP2023-12-31
1,715,738 GBP2022-12-31
Fixed Assets - Investments
1,629 GBP2023-12-31
1,629 GBP2022-12-31
Fixed Assets
1,799,757 GBP2023-12-31
1,786,171 GBP2022-12-31
Total Inventories
2,095,342 GBP2023-12-31
2,497,347 GBP2022-12-31
Debtors
1,810,703 GBP2023-12-31
2,142,861 GBP2022-12-31
Cash at bank and in hand
5,516,446 GBP2023-12-31
4,570,972 GBP2022-12-31
Current Assets
9,422,491 GBP2023-12-31
9,211,180 GBP2022-12-31
Net Current Assets/Liabilities
7,322,193 GBP2023-12-31
7,017,943 GBP2022-12-31
Total Assets Less Current Liabilities
9,121,950 GBP2023-12-31
8,804,114 GBP2022-12-31
Creditors
Non-current
-349,137 GBP2023-12-31
-386,891 GBP2022-12-31
Net Assets/Liabilities
8,630,330 GBP2023-12-31
8,316,741 GBP2022-12-31
Equity
Called up share capital
58,500 GBP2023-12-31
58,500 GBP2022-12-31
58,500 GBP2021-12-31
Capital redemption reserve
116,500 GBP2023-12-31
116,500 GBP2022-12-31
116,500 GBP2021-12-31
Retained earnings (accumulated losses)
8,455,330 GBP2023-12-31
8,141,741 GBP2022-12-31
7,065,663 GBP2021-12-31
Equity
8,630,330 GBP2023-12-31
8,316,741 GBP2022-12-31
7,240,663 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-183,000 GBP2023-01-01 ~ 2023-12-31
-261,750 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-183,000 GBP2023-01-01 ~ 2023-12-31
-261,750 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
496,589 GBP2023-01-01 ~ 2023-12-31
1,337,828 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,983,217 GBP2023-01-01 ~ 2023-12-31
2,762,987 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
274,069 GBP2023-01-01 ~ 2023-12-31
258,946 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
158,443 GBP2023-01-01 ~ 2023-12-31
139,884 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,415,729 GBP2023-01-01 ~ 2023-12-31
3,161,817 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
962023-01-01 ~ 2023-12-31
932022-01-01 ~ 2022-12-31
Director Remuneration
369,537 GBP2023-01-01 ~ 2023-12-31
374,896 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
283,018 GBP2023-01-01 ~ 2023-12-31
265,991 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
172,632 GBP2023-01-01 ~ 2023-12-31
344,999 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
167,137 GBP2023-01-01 ~ 2023-12-31
316,096 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
183,000 GBP2023-01-01 ~ 2023-12-31
261,750 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
137,622 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
82,582 GBP2023-12-31
68,818 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
13,764 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
55,040 GBP2023-12-31
68,804 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,896,982 GBP2023-12-31
1,896,982 GBP2022-12-31
Plant and equipment
433,174 GBP2023-12-31
433,174 GBP2022-12-31
Furniture and fittings
63,693 GBP2023-12-31
63,693 GBP2022-12-31
Motor vehicles
1,659,072 GBP2023-12-31
1,468,360 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,052,921 GBP2023-12-31
3,862,209 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-138,630 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-138,630 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
754,133 GBP2023-12-31
698,093 GBP2022-12-31
Plant and equipment
381,429 GBP2023-12-31
347,326 GBP2022-12-31
Furniture and fittings
61,936 GBP2023-12-31
60,659 GBP2022-12-31
Motor vehicles
1,112,335 GBP2023-12-31
1,040,393 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,309,833 GBP2023-12-31
2,146,471 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
56,040 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
34,103 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,277 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
191,598 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
283,018 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-119,656 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-119,656 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,142,849 GBP2023-12-31
1,198,889 GBP2022-12-31
Plant and equipment
51,745 GBP2023-12-31
85,848 GBP2022-12-31
Furniture and fittings
1,757 GBP2023-12-31
3,034 GBP2022-12-31
Motor vehicles
546,737 GBP2023-12-31
427,967 GBP2022-12-31
Investments in Group Undertakings
1 GBP2023-12-31
1 GBP2022-12-31
Other Investments Other Than Loans
1,628 GBP2023-12-31
1,628 GBP2022-12-31
Amounts invested in assets
1,629 GBP2023-12-31
1,629 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
170,000 GBP2022-12-31
Merchandise
2,095,342 GBP2023-12-31
2,497,347 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,705,100 GBP2023-12-31
1,962,675 GBP2022-12-31
Other Debtors
Current
62,799 GBP2023-12-31
143,960 GBP2022-12-31
Prepayments
Current
42,804 GBP2023-12-31
36,226 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,810,703 GBP2023-12-31
2,142,861 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
44,571 GBP2023-12-31
43,799 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,177,733 GBP2023-12-31
1,292,367 GBP2022-12-31
Amounts owed to group undertakings
Current
1 GBP2023-12-31
1 GBP2022-12-31
Corporation Tax Payable
Current
172,631 GBP2023-12-31
169,999 GBP2022-12-31
Other Taxation & Social Security Payable
Current
81,432 GBP2023-12-31
74,642 GBP2022-12-31
Other Creditors
Current
34,135 GBP2023-12-31
40,135 GBP2022-12-31
Accrued Liabilities
Current
363,049 GBP2023-12-31
364,492 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
349,137 GBP2023-12-31
386,891 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
44,571 GBP2023-12-31
43,799 GBP2022-12-31
Non-current, Between one and two years
44,571 GBP2023-12-31
43,799 GBP2022-12-31
Non-current, Between two and five year
133,712 GBP2023-12-31
131,397 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
122,017 GBP2023-12-31
136,600 GBP2022-12-31
Between one and five year
367,200 GBP2023-12-31
417,217 GBP2022-12-31
More than five year
226,459 GBP2023-12-31
298,459 GBP2022-12-31
All periods
715,676 GBP2023-12-31
852,276 GBP2022-12-31
Bank Borrowings
Secured
393,708 GBP2023-12-31
430,690 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
142,483 GBP2023-12-31
100,482 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
Class 2 ordinary share
31,500 shares2023-12-31
Class 3 ordinary share
17,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
496,589 GBP2023-01-01 ~ 2023-12-31