Par Value of Share
Class 1 ordinary share
1,0002023-01-01 ~ 2023-12-31
Turnover/Revenue
130,126,000 GBP2023-01-01 ~ 2023-12-31
96,957,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
121,131,000 GBP2023-01-01 ~ 2023-12-31
89,434,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,995,000 GBP2023-01-01 ~ 2023-12-31
7,523,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,100,000 GBP2023-01-01 ~ 2023-12-31
3,726,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
5,129,000 GBP2023-01-01 ~ 2023-12-31
4,293,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,000 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
718,000 GBP2023-01-01 ~ 2023-12-31
84,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,412,000 GBP2023-01-01 ~ 2023-12-31
4,209,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,613,000 GBP2023-01-01 ~ 2023-12-31
543,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,799,000 GBP2023-01-01 ~ 2023-12-31
3,666,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,799,000 GBP2023-01-01 ~ 2023-12-31
3,666,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,575,000 GBP2023-12-31
1,080,000 GBP2022-12-31
Total Inventories
40,542,000 GBP2023-12-31
22,393,000 GBP2022-12-31
Debtors
10,147,000 GBP2023-12-31
8,100,000 GBP2022-12-31
Cash at bank and in hand
10,087,000 GBP2023-12-31
4,943,000 GBP2022-12-31
Current Assets
60,776,000 GBP2023-12-31
35,436,000 GBP2022-12-31
Creditors
Current
47,769,000 GBP2023-12-31
25,022,000 GBP2022-12-31
Net Current Assets/Liabilities
13,007,000 GBP2023-12-31
10,414,000 GBP2022-12-31
Total Assets Less Current Liabilities
14,582,000 GBP2023-12-31
11,494,000 GBP2022-12-31
Net Assets/Liabilities
14,293,000 GBP2023-12-31
11,494,000 GBP2022-12-31
Equity
Called up share capital
200,000 GBP2023-12-31
200,000 GBP2022-12-31
200,000 GBP2021-12-31
Retained earnings (accumulated losses)
14,093,000 GBP2023-12-31
11,294,000 GBP2022-12-31
7,628,000 GBP2021-12-31
Equity
14,293,000 GBP2023-12-31
11,494,000 GBP2022-12-31
7,828,000 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,799,000 GBP2023-01-01 ~ 2023-12-31
3,666,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,605,000 GBP2023-01-01 ~ 2023-12-31
8,010,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
823,000 GBP2023-01-01 ~ 2023-12-31
840,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
434,000 GBP2023-01-01 ~ 2023-12-31
420,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,862,000 GBP2023-01-01 ~ 2023-12-31
9,270,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1952023-01-01 ~ 2023-12-31
1852022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
419,000 GBP2023-01-01 ~ 2023-12-31
289,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
954,000 GBP2023-01-01 ~ 2023-12-31
543,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,038,000 GBP2023-01-01 ~ 2023-12-31
800,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
476,000 GBP2023-12-31
476,000 GBP2022-12-31
Motor vehicles
3,856,000 GBP2023-12-31
3,332,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,332,000 GBP2023-12-31
3,808,000 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-841,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-841,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
187,000 GBP2023-12-31
159,000 GBP2022-12-31
Motor vehicles
2,570,000 GBP2023-12-31
2,569,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,757,000 GBP2023-12-31
2,728,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
28,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
391,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
419,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-390,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-390,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
289,000 GBP2023-12-31
317,000 GBP2022-12-31
Motor vehicles
1,286,000 GBP2023-12-31
763,000 GBP2022-12-31
Merchandise
5,237,000 GBP2023-12-31
6,628,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,203,000 GBP2023-12-31
4,310,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,000,000 GBP2023-12-31
2,000,000 GBP2022-12-31
Other Debtors
Current
673,000 GBP2023-12-31
1,436,000 GBP2022-12-31
Prepayments
Current
271,000 GBP2023-12-31
276,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
10,147,000 GBP2023-12-31
8,022,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
107,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
7,740,000 GBP2023-12-31
6,297,000 GBP2022-12-31
Amounts owed to group undertakings
Current
172,000 GBP2023-12-31
Corporation Tax Payable
Current
636,000 GBP2023-12-31
268,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,275,000 GBP2023-12-31
247,000 GBP2022-12-31
Other Creditors
Current
1,790,000 GBP2023-12-31
1,196,000 GBP2022-12-31
Accrued Liabilities
Current
744,000 GBP2023-12-31
1,249,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
120,000 GBP2023-12-31
120,000 GBP2022-12-31
Total Borrowings
Secured
35,312,000 GBP2023-12-31
15,765,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
289,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,799,000 GBP2023-01-01 ~ 2023-12-31