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
69,265,178 GBP2023-01-01 ~ 2023-12-31
65,869,909 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
50,942,276 GBP2023-01-01 ~ 2023-12-31
49,651,663 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
18,322,902 GBP2023-01-01 ~ 2023-12-31
16,218,246 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
12,678,909 GBP2023-01-01 ~ 2023-12-31
12,118,366 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
5,653,337 GBP2023-01-01 ~ 2023-12-31
4,123,883 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
64,987 GBP2023-01-01 ~ 2023-12-31
11,738 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
45,780 GBP2023-01-01 ~ 2023-12-31
50,792 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,729,244 GBP2023-01-01 ~ 2023-12-31
4,142,829 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,354,042 GBP2023-01-01 ~ 2023-12-31
835,181 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,375,202 GBP2023-01-01 ~ 2023-12-31
3,307,648 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
4,537,513 GBP2023-01-01 ~ 2023-12-31
3,404,648 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,320,045 GBP2023-12-31
1,973,926 GBP2022-12-31
Fixed Assets - Investments
18,934 GBP2023-12-31
10,711 GBP2022-12-31
Fixed Assets
2,338,979 GBP2023-12-31
1,984,637 GBP2022-12-31
Total Inventories
10,368,463 GBP2023-12-31
10,773,511 GBP2022-12-31
Debtors
7,323,697 GBP2023-12-31
8,203,003 GBP2022-12-31
Cash at bank and in hand
2,252,141 GBP2023-12-31
2,302,514 GBP2022-12-31
Current Assets
19,944,301 GBP2023-12-31
21,279,028 GBP2022-12-31
Creditors
Current
8,898,537 GBP2023-12-31
8,348,660 GBP2022-12-31
Net Current Assets/Liabilities
11,045,764 GBP2023-12-31
12,930,368 GBP2022-12-31
Total Assets Less Current Liabilities
13,384,743 GBP2023-12-31
14,915,005 GBP2022-12-31
Net Assets/Liabilities
13,693,347 GBP2023-12-31
15,155,834 GBP2022-12-31
Equity
Called up share capital
163,838 GBP2023-12-31
163,838 GBP2022-12-31
163,838 GBP2021-12-31
Share premium
2,459,755 GBP2023-12-31
2,459,755 GBP2022-12-31
2,459,755 GBP2021-12-31
Capital redemption reserve
30 GBP2023-12-31
30 GBP2022-12-31
30 GBP2021-12-31
Retained earnings (accumulated losses)
11,069,724 GBP2023-12-31
12,532,211 GBP2022-12-31
9,127,563 GBP2021-12-31
Equity
13,693,347 GBP2023-12-31
15,155,834 GBP2022-12-31
11,751,186 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,537,513 GBP2023-01-01 ~ 2023-12-31
3,404,648 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-6,000,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
7,518,682 GBP2023-01-01 ~ 2023-12-31
6,977,938 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
669,276 GBP2023-01-01 ~ 2023-12-31
676,350 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
215,164 GBP2023-01-01 ~ 2023-12-31
182,047 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,403,122 GBP2023-01-01 ~ 2023-12-31
7,836,335 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2622023-01-01 ~ 2023-12-31
2622022-01-01 ~ 2022-12-31
Director Remuneration
336,955 GBP2023-01-01 ~ 2023-12-31
123,763 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
1,241,806 GBP2023-01-01 ~ 2023-12-31
713,233 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,347,575 GBP2023-01-01 ~ 2023-12-31
787,138 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,741,088 GBP2023-12-31
3,572,327 GBP2022-12-31
Furniture and fittings
370,594 GBP2023-12-31
367,635 GBP2022-12-31
Motor vehicles
2,783,677 GBP2023-12-31
2,385,285 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,957,899 GBP2023-12-31
6,387,787 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-26,245 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-432,651 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-458,896 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,785,364 GBP2023-12-31
2,611,729 GBP2022-12-31
Furniture and fittings
332,210 GBP2023-12-31
322,217 GBP2022-12-31
Motor vehicles
1,457,740 GBP2023-12-31
1,417,375 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,637,854 GBP2023-12-31
4,413,861 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
195,212 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,993 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
399,046 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
604,251 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-21,577 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-358,681 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-380,258 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
955,724 GBP2023-12-31
960,598 GBP2022-12-31
Furniture and fittings
38,384 GBP2023-12-31
45,418 GBP2022-12-31
Motor vehicles
1,325,937 GBP2023-12-31
967,910 GBP2022-12-31
Merchandise
10,368,463 GBP2023-12-31
10,773,511 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,875,470 GBP2023-12-31
7,630,307 GBP2022-12-31
Other Debtors
Current
367,732 GBP2023-12-31
458,685 GBP2022-12-31
Prepayments
Current
80,495 GBP2023-12-31
113,938 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,323,697 GBP2023-12-31
8,203,003 GBP2022-12-31
Trade Creditors/Trade Payables
Current
6,207,779 GBP2023-12-31
6,183,709 GBP2022-12-31
Corporation Tax Payable
Current
635,445 GBP2023-12-31
357,414 GBP2022-12-31
Other Taxation & Social Security Payable
Current
161,809 GBP2023-12-31
162,433 GBP2022-12-31
Other Creditors
Current
54,649 GBP2023-12-31
109,881 GBP2022-12-31
Accrued Liabilities
Current
1,171,355 GBP2023-12-31
1,018,141 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
778,500 GBP2023-12-31
729,500 GBP2022-12-31
Between one and five year
120,000 GBP2023-12-31
160,000 GBP2022-12-31
All periods
898,500 GBP2023-12-31
889,500 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
432,925 GBP2023-12-31
320,689 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
432,925 GBP2023-12-31
320,689 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
78,642 shares2023-12-31
Class 2 ordinary share
57,890 shares2023-12-31
Class 3 ordinary share
27,306 shares2023-12-31