Average Number of Employees
1052023-01-01 ~ 2023-12-31
1052022-01-01 ~ 2022-12-31
Turnover/Revenue
15,296,457 GBP2023-01-01 ~ 2023-12-31
16,406,890 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,137,137 GBP2023-01-01 ~ 2023-12-31
-11,435,409 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,159,320 GBP2023-01-01 ~ 2023-12-31
4,971,481 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,152,663 GBP2023-01-01 ~ 2023-12-31
-1,797,770 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,168,088 GBP2023-01-01 ~ 2023-12-31
-2,728,286 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-103,890 GBP2023-01-01 ~ 2023-12-31
463,550 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
599 GBP2023-01-01 ~ 2023-12-31
384 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-11,962 GBP2023-01-01 ~ 2023-12-31
-30,626 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-138,937 GBP2023-01-01 ~ 2023-12-31
442,467 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-120,648 GBP2023-01-01 ~ 2023-12-31
362,108 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
552,987 GBP2023-12-31
537,153 GBP2022-12-31
Fixed Assets
552,987 GBP2023-12-31
537,153 GBP2022-12-31
Total Inventories
5,950,227 GBP2023-12-31
8,593,416 GBP2022-12-31
Debtors
Current
1,909,551 GBP2023-12-31
2,271,765 GBP2022-12-31
Cash at bank and in hand
37,326 GBP2023-12-31
175,658 GBP2022-12-31
Current Assets
7,897,104 GBP2023-12-31
11,040,839 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,877,503 GBP2023-12-31
-6,829,559 GBP2022-12-31
Net Current Assets/Liabilities
4,019,601 GBP2023-12-31
4,211,280 GBP2022-12-31
Total Assets Less Current Liabilities
4,572,588 GBP2023-12-31
4,748,433 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,403 GBP2023-12-31
-38,607 GBP2022-12-31
Net Assets/Liabilities
4,529,833 GBP2023-12-31
4,650,481 GBP2022-12-31
Equity
Called up share capital
90,000 GBP2023-12-31
90,000 GBP2022-12-31
90,000 GBP2022-01-01
Share premium
732,583 GBP2023-12-31
732,583 GBP2022-12-31
732,583 GBP2022-01-01
Retained earnings (accumulated losses)
3,707,250 GBP2023-12-31
3,827,898 GBP2022-12-31
3,465,790 GBP2022-01-01
Equity
4,529,833 GBP2023-12-31
4,650,481 GBP2022-12-31
4,288,373 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-120,648 GBP2023-01-01 ~ 2023-12-31
362,108 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,000 GBP2023-01-01 ~ 2023-12-31
31,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,686,348 GBP2023-01-01 ~ 2023-12-31
2,572,088 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
233,029 GBP2023-01-01 ~ 2023-12-31
221,669 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,991,777 GBP2023-01-01 ~ 2023-12-31
2,851,519 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-17,993 GBP2023-01-01 ~ 2023-12-31
-12,570 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-32,679 GBP2023-01-01 ~ 2023-12-31
84,069 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,219,350 GBP2023-12-31
1,090,921 GBP2022-12-31
Furniture and fittings
802,263 GBP2023-12-31
790,167 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,021,613 GBP2023-12-31
1,881,088 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-161,871 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-161,871 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
744,312 GBP2022-12-31
Furniture and fittings
599,623 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,343,935 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
173,222 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
69,410 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
242,632 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-117,941 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-117,941 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
799,593 GBP2023-12-31
Furniture and fittings
669,033 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,468,626 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
419,757 GBP2023-12-31
346,609 GBP2022-12-31
Furniture and fittings
133,230 GBP2023-12-31
190,544 GBP2022-12-31
Finished Goods/Goods for Resale
5,950,227 GBP2023-12-31
8,593,416 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,789,564 GBP2023-12-31
2,183,433 GBP2022-12-31
Other Debtors
Current
9,159 GBP2022-12-31
Prepayments/Accrued Income
Current
119,987 GBP2023-12-31
79,173 GBP2022-12-31
Bank Overdrafts
-137 GBP2023-12-31
-161,475 GBP2022-12-31
Cash and Cash Equivalents
37,189 GBP2023-12-31
14,183 GBP2022-12-31
Bank Overdrafts
Current
137 GBP2023-12-31
161,475 GBP2022-12-31
Other Remaining Borrowings
Current
146,208 GBP2022-12-31
Trade Creditors/Trade Payables
Current
722,778 GBP2023-12-31
1,890,103 GBP2022-12-31
Amounts owed to group undertakings
Current
2,523,437 GBP2023-12-31
3,775,438 GBP2022-12-31
Corporation Tax Payable
Current
96,694 GBP2022-12-31
Taxation/Social Security Payable
Current
298,242 GBP2023-12-31
323,422 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
37,378 GBP2023-12-31
34,350 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
295,531 GBP2023-12-31
401,869 GBP2022-12-31
Creditors
Current
3,877,503 GBP2023-12-31
6,829,559 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,403 GBP2023-12-31
38,607 GBP2022-12-31
Minimum gross finance lease payments owing
38,781 GBP2023-12-31
72,957 GBP2022-12-31
Net Deferred Tax Liability/Asset
-41,352 GBP2023-12-31
-59,345 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
17,993 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-66,250 GBP2023-12-31
-59,345 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90,000 shares2023-12-31
90,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
160,000 GBP2023-12-31
151,762 GBP2022-12-31
Between one and five year
498,333 GBP2023-12-31
632,699 GBP2022-12-31
More than five year
21,863 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
658,333 GBP2023-12-31
806,324 GBP2022-12-31