Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
22,555,112 GBP2022-10-01 ~ 2023-09-30
19,493,672 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
19,050,033 GBP2022-10-01 ~ 2023-09-30
16,291,916 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,505,079 GBP2022-10-01 ~ 2023-09-30
3,201,756 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
713,947 GBP2022-10-01 ~ 2023-09-30
706,385 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
2,628,267 GBP2022-10-01 ~ 2023-09-30
2,516,955 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
162,865 GBP2022-10-01 ~ 2023-09-30
-21,584 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
656 GBP2022-10-01 ~ 2023-09-30
68 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
20,392 GBP2022-10-01 ~ 2023-09-30
7,698 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
143,129 GBP2022-10-01 ~ 2023-09-30
-29,214 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
36,259 GBP2022-10-01 ~ 2023-09-30
5,066 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
106,870 GBP2022-10-01 ~ 2023-09-30
-34,280 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
2,511,483 GBP2023-09-30
2,404,613 GBP2022-09-30
2,538,893 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
942,516 GBP2023-09-30
1,013,180 GBP2022-09-30
Total Inventories
1,415,240 GBP2023-09-30
1,320,838 GBP2022-09-30
Debtors
2,980,750 GBP2023-09-30
3,061,532 GBP2022-09-30
Cash at bank and in hand
1,369,191 GBP2023-09-30
586,568 GBP2022-09-30
Current Assets
5,765,181 GBP2023-09-30
4,968,938 GBP2022-09-30
Creditors
Current
4,102,977 GBP2023-09-30
3,447,793 GBP2022-09-30
Net Current Assets/Liabilities
1,662,204 GBP2023-09-30
1,521,145 GBP2022-09-30
Total Assets Less Current Liabilities
2,604,720 GBP2023-09-30
2,534,325 GBP2022-09-30
Creditors
Non-current
-62,430 GBP2023-09-30
-88,281 GBP2022-09-30
Net Assets/Liabilities
2,525,411 GBP2023-09-30
2,418,541 GBP2022-09-30
Equity
Called up share capital
13,928 GBP2023-09-30
13,928 GBP2022-09-30
Equity
2,525,411 GBP2023-09-30
2,418,541 GBP2022-09-30
Wages/Salaries
1,777,255 GBP2022-10-01 ~ 2023-09-30
1,687,185 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
158,377 GBP2022-10-01 ~ 2023-09-30
167,816 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,799 GBP2022-10-01 ~ 2023-09-30
29,885 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,969,431 GBP2022-10-01 ~ 2023-09-30
1,884,886 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
692022-10-01 ~ 2023-09-30
672021-10-01 ~ 2022-09-30
Director Remuneration
219,898 GBP2022-10-01 ~ 2023-09-30
244,765 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
71,964 GBP2022-10-01 ~ 2023-09-30
73,436 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
10,500 GBP2022-10-01 ~ 2023-09-30
10,000 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
46,883 GBP2022-10-01 ~ 2023-09-30
5,394 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
35,782 GBP2022-10-01 ~ 2023-09-30
-5,551 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
100,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,038,079 GBP2023-09-30
1,038,079 GBP2022-09-30
Improvements to leasehold property
97,766 GBP2023-09-30
97,766 GBP2022-09-30
Plant and equipment
123,869 GBP2023-09-30
123,869 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
235,960 GBP2023-09-30
215,199 GBP2022-09-30
Improvements to leasehold property
46,326 GBP2023-09-30
43,623 GBP2022-09-30
Plant and equipment
119,344 GBP2023-09-30
104,697 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
20,761 GBP2022-10-01 ~ 2023-09-30
Improvements to leasehold property
2,703 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
14,647 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
802,119 GBP2023-09-30
822,880 GBP2022-09-30
Improvements to leasehold property
51,440 GBP2023-09-30
54,143 GBP2022-09-30
Plant and equipment
4,525 GBP2023-09-30
19,172 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
342,441 GBP2023-09-30
341,141 GBP2022-09-30
Computers
98,135 GBP2023-09-30
98,135 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,700,290 GBP2023-09-30
1,698,990 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
277,504 GBP2023-09-30
265,992 GBP2022-09-30
Computers
78,640 GBP2023-09-30
56,299 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
757,774 GBP2023-09-30
685,810 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
11,512 GBP2022-10-01 ~ 2023-09-30
Computers
22,341 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
71,964 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
64,937 GBP2023-09-30
75,149 GBP2022-09-30
Computers
19,495 GBP2023-09-30
41,836 GBP2022-09-30
Merchandise
1,415,240 GBP2023-09-30
1,320,838 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,894,590 GBP2023-09-30
2,982,154 GBP2022-09-30
Prepayments
Current
86,160 GBP2023-09-30
79,378 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
2,980,750 GBP2023-09-30
3,061,532 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
26,000 GBP2023-09-30
52,406 GBP2022-09-30
Trade Creditors/Trade Payables
Current
3,753,775 GBP2023-09-30
3,188,514 GBP2022-09-30
Corporation Tax Payable
Current
46,884 GBP2023-09-30
5,394 GBP2022-09-30
Other Taxation & Social Security Payable
Current
218,747 GBP2023-09-30
160,409 GBP2022-09-30
Accrued Liabilities
Current
57,571 GBP2023-09-30
41,070 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
62,430 GBP2023-09-30
88,281 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
26,000 GBP2023-09-30
52,406 GBP2022-09-30
Non-current, Between two and five year
62,430 GBP2023-09-30
88,281 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
157,993 GBP2023-09-30
102,636 GBP2022-09-30
Between one and five year
544,664 GBP2023-09-30
22,540 GBP2022-09-30
More than five year
93,804 GBP2023-09-30
All periods
796,461 GBP2023-09-30
125,176 GBP2022-09-30
Bank Borrowings
Secured
88,430 GBP2023-09-30
140,687 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
16,879 GBP2023-09-30
27,503 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-09-30
Class 2 ordinary share
3,928 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
106,870 GBP2022-10-01 ~ 2023-09-30