Par Value of Share
Class 1 ordinary share
12022-12-31 ~ 2023-12-29
Turnover/Revenue
14,829,768 GBP2022-12-31 ~ 2023-12-29
11,634,095 GBP2022-01-01 ~ 2022-12-30
Cost of Sales
10,358,276 GBP2022-12-31 ~ 2023-12-29
8,117,667 GBP2022-01-01 ~ 2022-12-30
Gross Profit/Loss
4,471,492 GBP2022-12-31 ~ 2023-12-29
3,516,428 GBP2022-01-01 ~ 2022-12-30
Administrative Expenses
3,632,241 GBP2022-12-31 ~ 2023-12-29
3,249,922 GBP2022-01-01 ~ 2022-12-30
Operating Profit/Loss
839,251 GBP2022-12-31 ~ 2023-12-29
266,506 GBP2022-01-01 ~ 2022-12-30
Interest Payable/Similar Charges (Finance Costs)
132,290 GBP2022-12-31 ~ 2023-12-29
68,214 GBP2022-01-01 ~ 2022-12-30
Profit/Loss on Ordinary Activities Before Tax
706,961 GBP2022-12-31 ~ 2023-12-29
198,292 GBP2022-01-01 ~ 2022-12-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-5,284 GBP2022-12-31 ~ 2023-12-29
80,561 GBP2022-01-01 ~ 2022-12-30
Profit/Loss
712,245 GBP2022-12-31 ~ 2023-12-29
117,731 GBP2022-01-01 ~ 2022-12-30
Comprehensive Income/Expense
712,245 GBP2022-12-31 ~ 2023-12-29
117,731 GBP2022-01-01 ~ 2022-12-30
Property, Plant & Equipment
2,583,218 GBP2023-12-29
2,578,188 GBP2022-12-30
Fixed Assets - Investments
20,000 GBP2023-12-29
20,000 GBP2022-12-30
Fixed Assets
2,603,218 GBP2023-12-29
2,598,188 GBP2022-12-30
Total Inventories
641,126 GBP2023-12-29
674,146 GBP2022-12-30
Debtors
2,627,542 GBP2023-12-29
2,044,087 GBP2022-12-30
Cash at bank and in hand
810,488 GBP2023-12-29
673,979 GBP2022-12-30
Current Assets
4,079,156 GBP2023-12-29
3,392,212 GBP2022-12-30
Creditors
Current
2,816,516 GBP2023-12-29
2,263,304 GBP2022-12-30
Net Current Assets/Liabilities
1,262,640 GBP2023-12-29
1,128,908 GBP2022-12-30
Total Assets Less Current Liabilities
3,865,858 GBP2023-12-29
3,727,096 GBP2022-12-30
Net Assets/Liabilities
1,333,020 GBP2023-12-29
1,119,583 GBP2022-12-30
Equity
Called up share capital
80 GBP2023-12-29
80 GBP2022-12-30
80 GBP2021-12-31
Share premium
33,922 GBP2023-12-29
33,922 GBP2022-12-30
33,922 GBP2021-12-31
Retained earnings (accumulated losses)
1,299,018 GBP2023-12-29
1,085,581 GBP2022-12-30
1,600,889 GBP2021-12-31
Equity
1,333,020 GBP2023-12-29
1,119,583 GBP2022-12-30
1,634,891 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-498,808 GBP2022-12-31 ~ 2023-12-29
-633,039 GBP2022-01-01 ~ 2022-12-30
Dividends Paid
-498,808 GBP2022-12-31 ~ 2023-12-29
-633,039 GBP2022-01-01 ~ 2022-12-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
712,245 GBP2022-12-31 ~ 2023-12-29
117,731 GBP2022-01-01 ~ 2022-12-30
Wages/Salaries
1,635,542 GBP2022-12-31 ~ 2023-12-29
1,385,183 GBP2022-01-01 ~ 2022-12-30
Social Security Costs
129,849 GBP2022-12-31 ~ 2023-12-29
110,831 GBP2022-01-01 ~ 2022-12-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,170 GBP2022-12-31 ~ 2023-12-29
23,699 GBP2022-01-01 ~ 2022-12-30
Staff Costs/Employee Benefits Expense
1,792,561 GBP2022-12-31 ~ 2023-12-29
1,519,713 GBP2022-01-01 ~ 2022-12-30
Average Number of Employees
802022-12-31 ~ 2023-12-29
682022-01-01 ~ 2022-12-30
Director Remuneration
12,404 GBP2022-12-31 ~ 2023-12-29
11,322 GBP2022-01-01 ~ 2022-12-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
110,506 GBP2022-12-31 ~ 2023-12-29
105,248 GBP2022-01-01 ~ 2022-12-30
Audit Fees/Expenses
9,000 GBP2022-12-31 ~ 2023-12-29
8,750 GBP2022-01-01 ~ 2022-12-30
Tax Expense/Credit at Applicable Tax Rate
166,136 GBP2022-12-31 ~ 2023-12-29
37,675 GBP2022-01-01 ~ 2022-12-30
Intangible Assets - Gross Cost
Net goodwill
257,553 GBP2022-12-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
257,553 GBP2022-12-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,494,440 GBP2023-12-29
1,494,440 GBP2022-12-30
Improvements to leasehold property
1,149,744 GBP2023-12-29
1,051,504 GBP2022-12-30
Plant and equipment
49,043 GBP2023-12-29
46,109 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
382,663 GBP2023-12-29
324,531 GBP2022-12-30
Plant and equipment
44,978 GBP2023-12-29
43,623 GBP2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
58,132 GBP2022-12-31 ~ 2023-12-29
Plant and equipment
1,355 GBP2022-12-31 ~ 2023-12-29
Property, Plant & Equipment
Land and buildings
1,494,440 GBP2023-12-29
1,494,440 GBP2022-12-30
Improvements to leasehold property
767,081 GBP2023-12-29
726,973 GBP2022-12-30
Plant and equipment
4,065 GBP2023-12-29
2,486 GBP2022-12-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
605,953 GBP2023-12-29
591,591 GBP2022-12-30
Motor vehicles
65,606 GBP2023-12-29
65,606 GBP2022-12-30
Computers
158,127 GBP2023-12-29
158,127 GBP2022-12-30
Property, Plant & Equipment - Gross Cost
3,933,364 GBP2023-12-29
3,817,828 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
427,015 GBP2023-12-29
396,717 GBP2022-12-30
Motor vehicles
65,606 GBP2023-12-29
65,606 GBP2022-12-30
Computers
157,333 GBP2023-12-29
157,134 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,350,146 GBP2023-12-29
1,239,640 GBP2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
30,298 GBP2022-12-31 ~ 2023-12-29
Computers
199 GBP2022-12-31 ~ 2023-12-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
110,506 GBP2022-12-31 ~ 2023-12-29
Property, Plant & Equipment
Furniture and fittings
178,938 GBP2023-12-29
194,874 GBP2022-12-30
Computers
794 GBP2023-12-29
993 GBP2022-12-30
Merchandise
641,126 GBP2023-12-29
674,146 GBP2022-12-30
Trade Debtors/Trade Receivables
Current
2,386,322 GBP2023-12-29
1,934,020 GBP2022-12-30
Other Debtors
Current
12,300 GBP2023-12-29
12,000 GBP2022-12-30
Amount of value-added tax that is recoverable
Current
162,749 GBP2023-12-29
Prepayments/Accrued Income
Current
6,551 GBP2022-12-30
Prepayments
Current
66,171 GBP2023-12-29
91,516 GBP2022-12-30
Debtors
Current, Amounts falling due within one year
2,627,542 GBP2023-12-29
2,044,087 GBP2022-12-30
Bank Borrowings/Overdrafts
Current
179,391 GBP2023-12-29
120,248 GBP2022-12-30
Trade Creditors/Trade Payables
Current
2,436,656 GBP2023-12-29
1,629,051 GBP2022-12-30
Corporation Tax Payable
Current
159,134 GBP2022-12-30
Other Taxation & Social Security Payable
Current
41,951 GBP2023-12-29
29,710 GBP2022-12-30
Accrued Liabilities
Current
31,827 GBP2023-12-29
29,766 GBP2022-12-30
Bank Borrowings/Overdrafts
Non-current
1,508,072 GBP2023-12-29
1,577,463 GBP2022-12-30
Amounts owed to group undertakings
Non-current
844,498 GBP2023-12-29
844,498 GBP2022-12-30
Bank Borrowings
Current, Amounts falling due within one year
179,391 GBP2023-12-29
120,248 GBP2022-12-30
Non-current, Between one and two years
179,391 GBP2023-12-29
120,248 GBP2022-12-30
Non-current, Between two and five year
538,173 GBP2023-12-29
360,743 GBP2022-12-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
180,268 GBP2023-12-29
185,552 GBP2022-12-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80 shares2023-12-29
Profit/Loss
Retained earnings (accumulated losses)
712,245 GBP2022-12-31 ~ 2023-12-29