Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
21,034,885 GBP2023-01-01 ~ 2023-12-31
22,499,721 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
13,676,475 GBP2023-01-01 ~ 2023-12-31
16,477,546 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,358,410 GBP2023-01-01 ~ 2023-12-31
6,022,175 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,539,411 GBP2023-01-01 ~ 2023-12-31
5,472,682 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,821,291 GBP2023-01-01 ~ 2023-12-31
549,493 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
49,534 GBP2023-01-01 ~ 2023-12-31
7,157 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
79,085 GBP2023-01-01 ~ 2023-12-31
71,219 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,791,740 GBP2023-01-01 ~ 2023-12-31
485,431 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
423,870 GBP2023-01-01 ~ 2023-12-31
108,510 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,367,870 GBP2023-01-01 ~ 2023-12-31
376,921 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,367,870 GBP2023-01-01 ~ 2023-12-31
376,921 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
638,108 GBP2023-12-31
524,178 GBP2022-12-31
Total Inventories
2,611,592 GBP2023-12-31
2,861,694 GBP2022-12-31
Debtors
802,180 GBP2023-12-31
660,124 GBP2022-12-31
Cash at bank and in hand
2,545,481 GBP2023-12-31
2,581,517 GBP2022-12-31
Current Assets
5,959,253 GBP2023-12-31
6,103,335 GBP2022-12-31
Creditors
Current
3,444,501 GBP2023-12-31
3,860,927 GBP2022-12-31
Net Current Assets/Liabilities
2,514,752 GBP2023-12-31
2,242,408 GBP2022-12-31
Total Assets Less Current Liabilities
3,152,860 GBP2023-12-31
2,766,586 GBP2022-12-31
Net Assets/Liabilities
3,069,316 GBP2023-12-31
2,701,446 GBP2022-12-31
Equity
Called up share capital
5,000 GBP2023-12-31
5,000 GBP2022-12-31
5,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,064,316 GBP2023-12-31
2,696,446 GBP2022-12-31
2,819,525 GBP2021-12-31
Equity
3,069,316 GBP2023-12-31
2,701,446 GBP2022-12-31
2,824,525 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,000,000 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,367,870 GBP2023-01-01 ~ 2023-12-31
376,921 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,811,445 GBP2023-01-01 ~ 2023-12-31
3,597,474 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
350,786 GBP2023-01-01 ~ 2023-12-31
338,689 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
114,926 GBP2023-01-01 ~ 2023-12-31
110,030 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,277,157 GBP2023-01-01 ~ 2023-12-31
4,046,193 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1252023-01-01 ~ 2023-12-31
1272022-01-01 ~ 2022-12-31
Director Remuneration
120,270 GBP2023-01-01 ~ 2023-12-31
50,270 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
215,314 GBP2023-01-01 ~ 2023-12-31
183,271 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,500 GBP2023-01-01 ~ 2023-12-31
14,750 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
405,466 GBP2023-01-01 ~ 2023-12-31
87,238 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
447,935 GBP2023-01-01 ~ 2023-12-31
92,232 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
620,608 GBP2023-12-31
620,608 GBP2022-12-31
Furniture and fittings
182,175 GBP2023-12-31
92,797 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
512,797 GBP2023-12-31
476,860 GBP2022-12-31
Furniture and fittings
90,787 GBP2023-12-31
60,325 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
35,937 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
30,462 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
107,811 GBP2023-12-31
143,748 GBP2022-12-31
Furniture and fittings
91,388 GBP2023-12-31
32,472 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
958,803 GBP2023-12-31
839,128 GBP2022-12-31
Computers
89,614 GBP2023-12-31
89,614 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,128,174 GBP2023-12-31
1,919,121 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-175,443 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-175,443 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
524,288 GBP2023-12-31
499,641 GBP2022-12-31
Computers
85,695 GBP2023-12-31
81,776 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,490,066 GBP2023-12-31
1,394,943 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
144,838 GBP2023-01-01 ~ 2023-12-31
Computers
3,919 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
215,314 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-120,191 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-120,191 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
434,515 GBP2023-12-31
339,487 GBP2022-12-31
Computers
3,919 GBP2023-12-31
7,838 GBP2022-12-31
Merchandise
2,611,592 GBP2023-12-31
2,861,694 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
682,653 GBP2023-12-31
570,212 GBP2022-12-31
Other Debtors
Current
7,700 GBP2023-12-31
10,800 GBP2022-12-31
Prepayments
Current
111,827 GBP2023-12-31
79,112 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
802,180 GBP2023-12-31
660,124 GBP2022-12-31
Trade Creditors/Trade Payables
Current
814,312 GBP2023-12-31
764,745 GBP2022-12-31
Corporation Tax Payable
Current
405,466 GBP2023-12-31
87,239 GBP2022-12-31
Other Taxation & Social Security Payable
Current
75,433 GBP2023-12-31
72,079 GBP2022-12-31
Other Creditors
Current
513,594 GBP2023-12-31
798,624 GBP2022-12-31
Accrued Liabilities
Current
77,693 GBP2023-12-31
77,804 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,428 GBP2023-12-31
1,580 GBP2022-12-31
Between one and five year
3,626 GBP2023-12-31
5,135 GBP2022-12-31
All periods
6,054 GBP2023-12-31
6,715 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
83,544 GBP2023-12-31
65,140 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,367,870 GBP2023-01-01 ~ 2023-12-31