Cost of Sales
-5,746,726 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,882,980 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-933,617 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-26,831 GBP2023-01-01 ~ 2024-03-31
-15,958 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
46,679 GBP2023-01-01 ~ 2024-03-31
342,084 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
270,378 GBP2024-03-31
132,775 GBP2022-12-31
89,292 GBP2021-12-31
Total Borrowings
Current
930,626 GBP2024-03-31
570,939 GBP2022-12-31
Deferred Tax Liabilities
110,012 GBP2024-03-31
100,043 GBP2022-12-31
Equity
Called up share capital
5,000 GBP2024-03-31
5,000 GBP2022-12-31
Revaluation reserve
460,897 GBP2024-03-31
464,203 GBP2022-12-31
Retained earnings (accumulated losses)
3,601,866 GBP2024-03-31
3,551,881 GBP2022-12-31
Equity
4,067,763 GBP2024-03-31
4,021,084 GBP2022-12-31
467,509 GBP2021-12-31
Other miscellaneous reserve
3,356,491 GBP2021-12-31
Bank Overdrafts
-143,243 GBP2024-03-31
0 GBP2022-12-31
Audit Fees/Expenses
43,320 GBP2023-01-01 ~ 2024-03-31
18,780 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
762023-01-01 ~ 2024-03-31
732022-01-01 ~ 2022-12-31
Wages/Salaries
3,214,109 GBP2023-01-01 ~ 2024-03-31
2,230,451 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
86,203 GBP2023-01-01 ~ 2024-03-31
59,306 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,555,630 GBP2023-01-01 ~ 2024-03-31
2,489,858 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
422,528 GBP2023-01-01 ~ 2024-03-31
233,922 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
27,608 GBP2023-01-01 ~ 2024-03-31
76,355 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
19,817 GBP2023-01-01 ~ 2024-03-31
80,063 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,400,000 GBP2024-03-31
2,400,000 GBP2022-12-31
2,400,000 GBP2021-12-31
Plant and equipment
108,753 GBP2024-03-31
108,752 GBP2022-12-31
108,752 GBP2021-12-31
Furniture and fittings
599,140 GBP2024-03-31
568,007 GBP2022-12-31
548,167 GBP2021-12-31
Computers
403,536 GBP2024-03-31
376,622 GBP2022-12-31
320,013 GBP2021-12-31
Motor vehicles
760,569 GBP2024-03-31
733,190 GBP2022-12-31
563,909 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2024-03-31
0 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2024-03-31
0 GBP2022-01-01 ~ 2022-12-31
Computers
-698 GBP2023-01-01 ~ 2024-03-31
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-392,191 GBP2023-01-01 ~ 2024-03-31
-83,570 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-566,508 GBP2023-01-01 ~ 2024-03-31
-83,570 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
340,549 GBP2024-03-31
260,806 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
80,667 GBP2024-03-31
58,667 GBP2022-12-31
14,667 GBP2021-12-31
Plant and equipment
107,059 GBP2024-03-31
101,333 GBP2022-12-31
99,365 GBP2021-12-31
Computers
353,366 GBP2024-03-31
311,920 GBP2022-12-31
294,842 GBP2021-12-31
Motor vehicles
273,292 GBP2024-03-31
370,429 GBP2022-12-31
279,588 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
22,000 GBP2023-01-01 ~ 2024-03-31
44,000 GBP2022-01-01 ~ 2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
50,081 GBP2023-01-01 ~ 2024-03-31
32,064 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
5,726 GBP2023-01-01 ~ 2024-03-31
1,968 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
38,579 GBP2023-01-01 ~ 2024-03-31
28,268 GBP2022-01-01 ~ 2022-12-31
Computers
41,619 GBP2023-01-01 ~ 2024-03-31
17,078 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
219,527 GBP2023-01-01 ~ 2024-03-31
147,305 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
377,532 GBP2023-01-01 ~ 2024-03-31
270,683 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2024-03-31
0 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2024-03-31
0 GBP2022-01-01 ~ 2022-12-31
Computers
-173 GBP2023-01-01 ~ 2024-03-31
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-316,664 GBP2023-01-01 ~ 2024-03-31
-56,464 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-462,662 GBP2023-01-01 ~ 2024-03-31
-56,464 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
92,847 GBP2024-03-31
188,591 GBP2022-12-31
Furniture and fittings
485,947 GBP2024-03-31
447,368 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,393,178 GBP2024-03-31
1,478,308 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,386,933 GBP2024-03-31
1,141,903 GBP2022-12-31
Prepayments
Current
401,449 GBP2024-03-31
279,573 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,237,418 GBP2022-12-31
Accrued Liabilities
Current
68,618 GBP2024-03-31
54,903 GBP2022-12-31
Other Taxation & Social Security Payable
369,252 GBP2024-03-31
342,645 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
110,012 GBP2024-03-31
100,043 GBP2022-12-31
97,097 GBP2021-12-31