47110 - Retail Sale In Non-specialised Stores With Food, Beverages Or Tobacco Predominating
(expand)Cost of Sales
17,987,014 GBP2023-04-01 ~ 2024-03-31
19,445,392 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,006,117 GBP2023-04-01 ~ 2024-03-31
2,992,676 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,215,431 GBP2023-04-01 ~ 2024-03-31
2,068,301 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
790,686 GBP2023-04-01 ~ 2024-03-31
924,375 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
955 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
68,386 GBP2023-04-01 ~ 2024-03-31
48,655 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
723,255 GBP2023-04-01 ~ 2024-03-31
875,720 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
207,154 GBP2023-04-01 ~ 2024-03-31
212,217 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
516,101 GBP2023-04-01 ~ 2024-03-31
663,503 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
516,101 GBP2023-04-01 ~ 2024-03-31
637,724 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
30,000 GBP2024-03-31
50,000 GBP2023-03-31
Property, Plant & Equipment
3,537,103 GBP2024-03-31
3,300,661 GBP2023-03-31
Fixed Assets
3,567,103 GBP2024-03-31
3,350,661 GBP2023-03-31
Total Inventories
387,238 GBP2024-03-31
421,424 GBP2023-03-31
Debtors
372,435 GBP2024-03-31
410,786 GBP2023-03-31
Cash at bank and in hand
2,254,701 GBP2024-03-31
1,982,383 GBP2023-03-31
Current Assets
3,014,374 GBP2024-03-31
2,814,593 GBP2023-03-31
Creditors
Current
1,925,010 GBP2024-03-31
1,785,837 GBP2023-03-31
Net Current Assets/Liabilities
1,089,364 GBP2024-03-31
1,028,756 GBP2023-03-31
Total Assets Less Current Liabilities
4,656,467 GBP2024-03-31
4,379,417 GBP2023-03-31
Net Assets/Liabilities
3,452,571 GBP2024-03-31
3,056,470 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Revaluation reserve
546,066 GBP2024-03-31
546,066 GBP2023-03-31
571,845 GBP2022-03-31
Retained earnings (accumulated losses)
2,906,405 GBP2024-03-31
2,510,304 GBP2023-03-31
1,966,801 GBP2022-03-31
Equity
3,452,571 GBP2024-03-31
3,056,470 GBP2023-03-31
2,538,746 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2023-04-01 ~ 2024-03-31
-120,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-120,000 GBP2023-04-01 ~ 2024-03-31
-120,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
516,101 GBP2023-04-01 ~ 2024-03-31
663,503 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
470,945 GBP2023-04-01 ~ 2024-03-31
418,431 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
18,433 GBP2023-04-01 ~ 2024-03-31
17,126 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
5,467 GBP2023-04-01 ~ 2024-03-31
5,061 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
494,845 GBP2023-04-01 ~ 2024-03-31
440,618 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
382023-04-01 ~ 2024-03-31
342022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
195,457 GBP2023-04-01 ~ 2024-03-31
148,755 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
12,325 GBP2023-04-01 ~ 2024-03-31
12,325 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
130,000 GBP2023-04-01 ~ 2024-03-31
173,500 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
180,814 GBP2023-04-01 ~ 2024-03-31
166,387 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
200,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
170,000 GBP2024-03-31
150,000 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
20,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
30,000 GBP2024-03-31
50,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,985,402 GBP2024-03-31
1,959,482 GBP2023-03-31
Land and buildings, Short leasehold
780,837 GBP2023-03-31
Plant and equipment
667,630 GBP2024-03-31
605,397 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-5,098 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
21,463 GBP2024-03-31
14,724 GBP2023-03-31
Land and buildings, Short leasehold
142,614 GBP2023-03-31
Plant and equipment
371,226 GBP2024-03-31
303,715 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,739 GBP2023-04-01 ~ 2024-03-31
Land and buildings, Short leasehold
25,175 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
72,609 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,098 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
1,963,939 GBP2024-03-31
1,944,758 GBP2023-03-31
Plant and equipment
296,404 GBP2024-03-31
301,682 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
873,027 GBP2024-03-31
593,875 GBP2023-03-31
Motor vehicles
262,072 GBP2024-03-31
220,076 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,568,968 GBP2024-03-31
4,159,667 GBP2023-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-17,500 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-22,598 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
357,970 GBP2024-03-31
331,907 GBP2023-03-31
Motor vehicles
113,417 GBP2024-03-31
66,046 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,031,865 GBP2024-03-31
859,006 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
43,563 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
47,371 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
195,457 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-17,500 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-22,598 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
515,057 GBP2024-03-31
261,968 GBP2023-03-31
Motor vehicles
148,655 GBP2024-03-31
154,030 GBP2023-03-31
Merchandise
387,238 GBP2024-03-31
421,424 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
276,222 GBP2024-03-31
104,104 GBP2023-03-31
Other Debtors
Current
16,581 GBP2024-03-31
206,859 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
9,437 GBP2024-03-31
Prepayments/Accrued Income
Current
70,195 GBP2024-03-31
99,823 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
372,435 GBP2024-03-31
410,786 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
174,574 GBP2024-03-31
173,232 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
9,187 GBP2024-03-31
9,187 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,473,186 GBP2024-03-31
1,269,377 GBP2023-03-31
Corporation Tax Payable
Current
129,274 GBP2024-03-31
172,789 GBP2023-03-31
Other Taxation & Social Security Payable
Current
6,986 GBP2024-03-31
54,472 GBP2023-03-31
Other Creditors
Current
49,060 GBP2024-03-31
24,272 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
82,743 GBP2024-03-31
82,508 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
699,995 GBP2024-03-31
875,911 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
32,040 GBP2024-03-31
41,227 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
174,574 GBP2024-03-31
173,232 GBP2023-03-31
Non-current, Between one and two years
174,574 GBP2024-03-31
173,232 GBP2023-03-31
Between two and five year, Non-current
525,421 GBP2024-03-31
Non-current, Between two and five year
519,696 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
41,227 GBP2023-03-31
hire purchase agreements
41,227 GBP2024-03-31
50,414 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,500 GBP2024-03-31
36,500 GBP2023-03-31
Between one and five year
145,998 GBP2024-03-31
145,998 GBP2023-03-31
More than five year
675,240 GBP2024-03-31
684,366 GBP2023-03-31
All periods
857,738 GBP2024-03-31
866,864 GBP2023-03-31
Bank Borrowings
Secured
874,569 GBP2024-03-31
1,049,143 GBP2023-03-31
Total Borrowings
Secured
915,796 GBP2024-03-31
1,099,557 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
199,000 GBP2024-03-31
119,350 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
306,380 GBP2024-03-31
226,730 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
516,101 GBP2023-04-01 ~ 2024-03-31