Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
23,938,644 GBP2022-10-01 ~ 2023-09-30
49,972,215 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
19,759,594 GBP2022-10-01 ~ 2023-09-30
41,563,249 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,179,050 GBP2022-10-01 ~ 2023-09-30
8,408,966 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
5,852,853 GBP2022-10-01 ~ 2023-09-30
6,094,918 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-1,673,803 GBP2022-10-01 ~ 2023-09-30
2,314,048 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
375 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
942,724 GBP2022-10-01 ~ 2023-09-30
679,554 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-2,616,152 GBP2022-10-01 ~ 2023-09-30
1,634,494 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-298,890 GBP2022-10-01 ~ 2023-09-30
384,885 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-2,317,262 GBP2022-10-01 ~ 2023-09-30
1,249,609 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-2,317,262 GBP2022-10-01 ~ 2023-09-30
1,599,902 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
1,630 GBP2023-09-30
1,910 GBP2022-09-30
Property, Plant & Equipment
4,998,761 GBP2023-09-30
5,135,166 GBP2022-09-30
Fixed Assets - Investments
17,323 GBP2023-09-30
17,323 GBP2022-09-30
Fixed Assets
5,017,714 GBP2023-09-30
5,154,399 GBP2022-09-30
Total Inventories
9,169,609 GBP2023-09-30
16,710,328 GBP2022-09-30
Debtors
2,929,714 GBP2023-09-30
5,463,477 GBP2022-09-30
Cash at bank and in hand
948,156 GBP2023-09-30
6,955,588 GBP2022-09-30
Current Assets
13,047,479 GBP2023-09-30
29,129,393 GBP2022-09-30
Creditors
Current
12,502,093 GBP2023-09-30
26,111,452 GBP2022-09-30
Net Current Assets/Liabilities
545,386 GBP2023-09-30
3,017,941 GBP2022-09-30
Total Assets Less Current Liabilities
5,563,100 GBP2023-09-30
8,172,340 GBP2022-09-30
Creditors
Non-current
-2,390,572 GBP2023-09-30
-2,661,660 GBP2022-09-30
Net Assets/Liabilities
2,989,131 GBP2023-09-30
5,306,393 GBP2022-09-30
Equity
Called up share capital
100,000 GBP2023-09-30
100,000 GBP2022-09-30
100,000 GBP2021-09-30
Revaluation reserve
2,208,105 GBP2023-09-30
2,208,105 GBP2022-09-30
1,857,812 GBP2021-09-30
Retained earnings (accumulated losses)
681,026 GBP2023-09-30
2,998,288 GBP2022-09-30
2,094,821 GBP2021-09-30
Equity
2,989,131 GBP2023-09-30
5,306,393 GBP2022-09-30
4,052,633 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-346,142 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-346,142 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,317,262 GBP2022-10-01 ~ 2023-09-30
1,249,609 GBP2021-10-01 ~ 2022-09-30
Bank Overdrafts
-898,378 GBP2023-09-30
-16,184,045 GBP2022-09-30
-5,453,759 GBP2021-09-30
Wages/Salaries
1,949,660 GBP2022-10-01 ~ 2023-09-30
2,235,524 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
198,213 GBP2022-10-01 ~ 2023-09-30
232,966 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
231,383 GBP2022-10-01 ~ 2023-09-30
276,517 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,379,256 GBP2022-10-01 ~ 2023-09-30
2,745,007 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
642022-10-01 ~ 2023-09-30
772021-10-01 ~ 2022-09-30
Director Remuneration
183,795 GBP2022-10-01 ~ 2023-09-30
257,136 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
175,768 GBP2022-10-01 ~ 2023-09-30
172,899 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
19,400 GBP2022-10-01 ~ 2023-09-30
15,400 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
-278,000 GBP2022-10-01 ~ 2023-09-30
279,866 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
346,142 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
5,295 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
3,665 GBP2023-09-30
3,385 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
280 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,630 GBP2023-09-30
1,910 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,800,000 GBP2023-09-30
4,800,000 GBP2022-09-30
Furniture and fittings
922,238 GBP2023-09-30
915,690 GBP2022-09-30
Motor vehicles
65,299 GBP2023-09-30
51,974 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
5,787,537 GBP2023-09-30
5,767,664 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-51,974 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-51,974 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
699,188 GBP2023-09-30
618,422 GBP2022-09-30
Motor vehicles
16,325 GBP2023-09-30
14,076 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
788,776 GBP2023-09-30
632,498 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
73,263 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
80,766 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
21,739 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
175,768 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-19,490 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-19,490 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
73,263 GBP2023-09-30
Property, Plant & Equipment
Land and buildings
4,726,737 GBP2023-09-30
4,800,000 GBP2022-09-30
Furniture and fittings
223,050 GBP2023-09-30
297,268 GBP2022-09-30
Motor vehicles
48,974 GBP2023-09-30
37,898 GBP2022-09-30
Investments in Group Undertakings
Cost valuation
17,323 GBP2022-09-30
Investments in Group Undertakings
17,323 GBP2023-09-30
17,323 GBP2022-09-30
Merchandise
9,169,609 GBP2023-09-30
16,710,328 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,668,864 GBP2023-09-30
4,917,395 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
3,732 GBP2023-09-30
Other Debtors
Current
3,294 GBP2023-09-30
2,950 GBP2022-09-30
Amount of corporation tax that is recoverable
278,000 GBP2023-09-30
Prepayments/Accrued Income
Current
975,824 GBP2023-09-30
543,132 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
2,929,714 GBP2023-09-30
5,463,477 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
898,378 GBP2023-09-30
16,184,045 GBP2022-09-30
Other Remaining Borrowings
Current
5,448,306 GBP2023-09-30
384,317 GBP2022-09-30
Trade Creditors/Trade Payables
Current
4,429,144 GBP2023-09-30
2,782,309 GBP2022-09-30
Corporation Tax Payable
Current
279,866 GBP2023-09-30
254,866 GBP2022-09-30
Other Taxation & Social Security Payable
Current
47,466 GBP2023-09-30
53,579 GBP2022-09-30
Amount of value-added tax that is payable
98,551 GBP2023-09-30
2,321,263 GBP2022-09-30
Other Creditors
Current
901,016 GBP2023-09-30
3,188,314 GBP2022-09-30
Accrued Liabilities
Current
399,366 GBP2023-09-30
942,759 GBP2022-09-30
Other Remaining Borrowings
Non-current
2,390,572 GBP2023-09-30
2,661,660 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
6,346,684 GBP2023-09-30
16,568,362 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
558,138 GBP2023-09-30
585,812 GBP2022-09-30
Between one and five year
573,028 GBP2023-09-30
250,407 GBP2022-09-30
All periods
1,131,166 GBP2023-09-30
836,219 GBP2022-09-30
Bank Overdrafts
Secured
898,378 GBP2023-09-30
16,184,045 GBP2022-09-30
Total Borrowings
Secured
1,740,052 GBP2023-09-30
19,285,784 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
183,397 GBP2023-09-30
204,287 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
-2,317,262 GBP2022-10-01 ~ 2023-09-30