Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
45,091,244 GBP2023-01-01 ~ 2023-12-31
42,827,940 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-42,845,058 GBP2023-01-01 ~ 2023-12-31
-40,637,607 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,246,186 GBP2023-01-01 ~ 2023-12-31
2,190,333 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,879,241 GBP2023-01-01 ~ 2023-12-31
-1,736,403 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
366,945 GBP2023-01-01 ~ 2023-12-31
529,572 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
29,476 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
208,740 GBP2023-01-01 ~ 2023-12-31
495,350 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
149,276 GBP2023-01-01 ~ 2023-12-31
391,554 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
149,276 GBP2023-01-01 ~ 2023-12-31
391,554 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
477,969 GBP2023-12-31
494,923 GBP2022-12-31
Total Inventories
8,412,211 GBP2023-12-31
8,482,791 GBP2022-12-31
Debtors
1,086,308 GBP2023-12-31
1,094,027 GBP2022-12-31
Cash at bank and in hand
1,068,962 GBP2023-12-31
1,306,579 GBP2022-12-31
Current Assets
10,567,481 GBP2023-12-31
10,883,397 GBP2022-12-31
Creditors
Current
8,907,598 GBP2023-12-31
9,399,947 GBP2022-12-31
Net Current Assets/Liabilities
1,659,883 GBP2023-12-31
1,483,450 GBP2022-12-31
Total Assets Less Current Liabilities
2,137,852 GBP2023-12-31
1,978,373 GBP2022-12-31
Net Assets/Liabilities
2,037,890 GBP2023-12-31
1,888,614 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,027,890 GBP2023-12-31
1,878,614 GBP2022-12-31
1,487,060 GBP2021-12-31
Equity
2,037,890 GBP2023-12-31
1,888,614 GBP2022-12-31
1,497,060 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
149,276 GBP2023-01-01 ~ 2023-12-31
391,554 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,136,869 GBP2023-01-01 ~ 2023-12-31
3,038,800 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
321,785 GBP2023-01-01 ~ 2023-12-31
329,022 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,362 GBP2023-01-01 ~ 2023-12-31
58,120 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,520,016 GBP2023-01-01 ~ 2023-12-31
3,425,942 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1022023-01-01 ~ 2023-12-31
942022-01-01 ~ 2022-12-31
Director Remuneration
344,421 GBP2023-01-01 ~ 2023-12-31
340,005 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
112,065 GBP2023-01-01 ~ 2023-12-31
92,023 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
20,810 GBP2023-01-01 ~ 2023-12-31
28,378 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
49,261 GBP2023-01-01 ~ 2023-12-31
90,382 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
49,098 GBP2023-01-01 ~ 2023-12-31
94,117 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
804,259 GBP2023-12-31
739,144 GBP2022-12-31
Furniture and fittings
709,421 GBP2023-12-31
746,672 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,527,768 GBP2023-12-31
1,499,904 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-10,747 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-125,286 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-136,033 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
568,548 GBP2023-12-31
509,704 GBP2022-12-31
Furniture and fittings
474,218 GBP2023-12-31
489,277 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,049,799 GBP2023-12-31
1,004,981 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
64,275 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
46,757 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
112,065 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,431 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-61,816 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-67,247 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
235,711 GBP2023-12-31
229,440 GBP2022-12-31
Furniture and fittings
235,203 GBP2023-12-31
257,395 GBP2022-12-31
Merchandise
8,412,211 GBP2023-12-31
8,482,791 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
640,078 GBP2023-12-31
596,380 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
55 GBP2023-12-31
503 GBP2022-12-31
Other Debtors
Current
190,326 GBP2023-12-31
187,814 GBP2022-12-31
Prepayments/Accrued Income
Current
255,849 GBP2023-12-31
309,330 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,086,308 GBP2023-12-31
1,094,027 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,816,893 GBP2023-12-31
5,055,262 GBP2022-12-31
Amounts owed to group undertakings
Current
3,100,000 GBP2023-12-31
3,600,000 GBP2022-12-31
Corporation Tax Payable
Current
49,261 GBP2023-12-31
90,517 GBP2022-12-31
Other Taxation & Social Security Payable
Current
108,147 GBP2023-12-31
107,947 GBP2022-12-31
Other Creditors
Current
140,261 GBP2023-12-31
13,247 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
247,121 GBP2023-12-31
237,227 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
334,500 GBP2023-12-31
410,333 GBP2022-12-31
Between one and five year
119,500 GBP2023-12-31
547,333 GBP2022-12-31
All periods
454,000 GBP2023-12-31
957,666 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
99,962 GBP2023-12-31
89,759 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
149,276 GBP2023-01-01 ~ 2023-12-31