Turnover/Revenue
24,840,371 GBP2023-01-01 ~ 2024-03-31
17,950,474 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-18,865,873 GBP2023-01-01 ~ 2024-03-31
-13,605,434 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,974,498 GBP2023-01-01 ~ 2024-03-31
4,345,040 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-3,133,588 GBP2023-01-01 ~ 2024-03-31
-2,252,175 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,930,313 GBP2023-01-01 ~ 2024-03-31
-1,522,374 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
584,226 GBP2023-01-01 ~ 2024-03-31
388,654 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
424,363 GBP2023-01-01 ~ 2024-03-31
319,964 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
425,921 GBP2024-03-31
346,366 GBP2022-12-31
Total Inventories
3,365,197 GBP2024-03-31
3,190,170 GBP2022-12-31
Debtors
Current
4,441,508 GBP2024-03-31
4,173,196 GBP2022-12-31
Cash at bank and in hand
71,304 GBP2024-03-31
166,320 GBP2022-12-31
Current Assets
7,878,009 GBP2024-03-31
7,529,686 GBP2022-12-31
Net Current Assets/Liabilities
1,784,845 GBP2024-03-31
1,477,842 GBP2022-12-31
Total Assets Less Current Liabilities
2,210,766 GBP2024-03-31
1,824,208 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-241,206 GBP2024-03-31
Net Assets/Liabilities
1,876,695 GBP2024-03-31
1,497,209 GBP2022-12-31
Equity
Called up share capital
6,000 GBP2024-03-31
6,000 GBP2022-12-31
6,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,870,528 GBP2024-03-31
1,491,042 GBP2022-12-31
1,214,505 GBP2021-12-31
Equity
1,876,695 GBP2024-03-31
1,497,209 GBP2022-12-31
1,220,672 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
424,363 GBP2023-01-01 ~ 2024-03-31
319,964 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-44,877 GBP2023-01-01 ~ 2024-03-31
-43,427 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-44,877 GBP2023-01-01 ~ 2024-03-31
-43,427 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
220,665 GBP2023-01-01 ~ 2024-03-31
146,176 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,921,615 GBP2023-01-01 ~ 2024-03-31
2,150,839 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
286,004 GBP2023-01-01 ~ 2024-03-31
215,450 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,280,814 GBP2023-01-01 ~ 2024-03-31
2,485,313 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
882023-01-01 ~ 2024-03-31
832022-01-01 ~ 2022-12-31
Director Remuneration
234,178 GBP2023-01-01 ~ 2024-03-31
251,686 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,015 GBP2023-01-01 ~ 2024-03-31
7,980 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
40,922 GBP2023-01-01 ~ 2024-03-31
7,800 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
146,057 GBP2023-01-01 ~ 2024-03-31
73,844 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
214,320 GBP2024-03-31
213,604 GBP2022-12-31
Office equipment
227,905 GBP2024-03-31
221,023 GBP2022-12-31
Motor vehicles
1,040,252 GBP2024-03-31
769,217 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,482,477 GBP2024-03-31
1,203,844 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-1,291 GBP2023-01-01 ~ 2024-03-31
Office equipment
-150 GBP2023-01-01 ~ 2024-03-31
Motor vehicles
-22,625 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-24,066 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
164,646 GBP2024-03-31
154,303 GBP2022-12-31
Office equipment
218,422 GBP2024-03-31
208,137 GBP2022-12-31
Motor vehicles
673,488 GBP2024-03-31
495,038 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,056,556 GBP2024-03-31
857,478 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
11,223 GBP2023-01-01 ~ 2024-03-31
Office equipment
10,434 GBP2023-01-01 ~ 2024-03-31
Motor vehicles
199,008 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
220,665 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-880 GBP2023-01-01 ~ 2024-03-31
Office equipment
-149 GBP2023-01-01 ~ 2024-03-31
Motor vehicles
-20,558 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,587 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
49,674 GBP2024-03-31
59,301 GBP2022-12-31
Office equipment
9,483 GBP2024-03-31
12,886 GBP2022-12-31
Motor vehicles
366,764 GBP2024-03-31
274,179 GBP2022-12-31
Finished Goods/Goods for Resale
3,365,197 GBP2024-03-31
3,190,170 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
4,034,916 GBP2024-03-31
3,737,682 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
347,881 GBP2024-03-31
366,736 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,441,508 GBP2024-03-31
4,173,196 GBP2022-12-31
Cash and Cash Equivalents
71,304 GBP2024-03-31
166,320 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
233,988 GBP2024-03-31
174,122 GBP2022-12-31
Non-current, Amounts falling due after one year
241,206 GBP2024-03-31
Number of Shares Issued (Fully Paid)
6,000 shares2024-03-31
6,000 shares2022-12-31
Nominal value of allotted share capital
6,000 GBP2023-01-01 ~ 2024-03-31
6,000 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Non-current
11,443 GBP2024-03-31
94,299 GBP2022-12-31
Other Remaining Borrowings
Non-current
28,000 GBP2024-03-31
28,000 GBP2022-12-31
Total Borrowings
Non-current
241,206 GBP2024-03-31
275,056 GBP2022-12-31
Bank Borrowings
Current
66,695 GBP2024-03-31
62,663 GBP2022-12-31
Total Borrowings
Current
233,988 GBP2024-03-31
174,122 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
15,500 GBP2024-03-31
19,963 GBP2022-12-31
Between two and five year
10,333 GBP2024-03-31
29,708 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
25,833 GBP2024-03-31
49,671 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
92,865 GBP2024-03-31
51,943 GBP2022-12-31