Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
8,186,542 GBP2023-01-01 ~ 2023-12-31
8,976,741 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,565,234 GBP2023-01-01 ~ 2023-12-31
-6,385,964 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,621,308 GBP2023-01-01 ~ 2023-12-31
2,590,777 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,468,599 GBP2023-01-01 ~ 2023-12-31
-2,777,134 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
404,009 GBP2023-01-01 ~ 2023-12-31
82,944 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-10,659 GBP2023-01-01 ~ 2023-12-31
-16,286 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
393,350 GBP2023-01-01 ~ 2023-12-31
66,658 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
301,284 GBP2023-01-01 ~ 2023-12-31
55,319 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
301,284 GBP2023-01-01 ~ 2023-12-31
55,319 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
75,815 GBP2023-12-31
101,664 GBP2022-12-31
Total Inventories
5,978,648 GBP2023-12-31
6,482,598 GBP2022-12-31
Debtors
2,722,167 GBP2023-12-31
3,931,995 GBP2022-12-31
Cash at bank and in hand
42,520 GBP2023-12-31
1,000 GBP2022-12-31
Current Assets
8,743,335 GBP2023-12-31
10,415,593 GBP2022-12-31
Net Current Assets/Liabilities
1,956,541 GBP2023-12-31
1,932,090 GBP2022-12-31
Total Assets Less Current Liabilities
2,032,356 GBP2023-12-31
2,033,754 GBP2022-12-31
Net Assets/Liabilities
2,028,844 GBP2023-12-31
2,027,560 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
2,028,744 GBP2023-12-31
2,027,460 GBP2022-12-31
1,972,141 GBP2021-12-31
Equity
2,028,844 GBP2023-12-31
2,027,560 GBP2022-12-31
1,972,241 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
301,284 GBP2023-01-01 ~ 2023-12-31
55,319 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-300,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,254,504 GBP2023-01-01 ~ 2023-12-31
1,385,604 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
118,556 GBP2023-01-01 ~ 2023-12-31
133,289 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,175 GBP2023-01-01 ~ 2023-12-31
26,915 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,397,235 GBP2023-01-01 ~ 2023-12-31
1,545,808 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
412023-01-01 ~ 2023-12-31
502022-01-01 ~ 2022-12-31
Director Remuneration
153,523 GBP2023-01-01 ~ 2023-12-31
194,043 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
66,325 GBP2023-01-01 ~ 2023-12-31
129,020 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,744 GBP2023-01-01 ~ 2023-12-31
8,436 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
94,924 GBP2023-01-01 ~ 2023-12-31
20,579 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
98,338 GBP2023-01-01 ~ 2023-12-31
12,665 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,271,421 GBP2023-12-31
1,240,514 GBP2022-12-31
Furniture and fittings
54,541 GBP2023-12-31
54,541 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,325,962 GBP2023-12-31
1,295,055 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-9,569 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-9,569 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,195,606 GBP2023-12-31
1,138,850 GBP2022-12-31
Furniture and fittings
54,541 GBP2023-12-31
54,541 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,250,147 GBP2023-12-31
1,193,391 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
66,325 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
66,325 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-9,569 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-9,569 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
75,815 GBP2023-12-31
101,664 GBP2022-12-31
Merchandise
5,978,648 GBP2023-12-31
6,482,598 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,762,356 GBP2023-12-31
2,432,650 GBP2022-12-31
Other Debtors
Current
9,329 GBP2023-12-31
4,455 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
362,592 GBP2023-12-31
557,271 GBP2022-12-31
Prepayments/Accrued Income
Current
220,246 GBP2023-12-31
143,029 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,722,167 GBP2023-12-31
3,931,995 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
164,936 GBP2022-12-31
Trade Creditors/Trade Payables
Current
509,782 GBP2023-12-31
600,696 GBP2022-12-31
Corporation Tax Payable
Current
94,924 GBP2023-12-31
20,579 GBP2022-12-31
Other Taxation & Social Security Payable
Current
40,448 GBP2023-12-31
40,024 GBP2022-12-31
Other Creditors
Current
25,094 GBP2023-12-31
28,176 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
377,846 GBP2023-12-31
422,400 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,667 GBP2023-12-31
16,667 GBP2022-12-31
Bank Overdrafts
Secured
164,936 GBP2022-12-31
Total Borrowings
Secured
2,464,561 GBP2023-12-31
4,883,373 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
3,512 GBP2023-12-31
6,194 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
301,284 GBP2023-01-01 ~ 2023-12-31