Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
58,352,118 GBP2023-01-01 ~ 2023-12-31
48,405,661 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-55,724,096 GBP2023-01-01 ~ 2023-12-31
-46,028,499 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,628,022 GBP2023-01-01 ~ 2023-12-31
2,377,162 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,122,549 GBP2023-01-01 ~ 2023-12-31
-1,887,702 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,081,261 GBP2023-01-01 ~ 2023-12-31
1,021,309 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
711,911 GBP2023-01-01 ~ 2023-12-31
823,498 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
460,589 GBP2023-01-01 ~ 2023-12-31
662,215 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
975,421 GBP2023-01-01 ~ 2023-12-31
662,215 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
4,975,501 GBP2023-12-31
3,189,606 GBP2022-12-31
Investment Property
800,000 GBP2023-12-31
800,000 GBP2022-12-31
Fixed Assets
5,775,501 GBP2023-12-31
3,989,606 GBP2022-12-31
Total Inventories
14,097,079 GBP2023-12-31
13,749,796 GBP2022-12-31
Debtors
1,120,337 GBP2023-12-31
826,886 GBP2022-12-31
Current Assets
15,217,416 GBP2023-12-31
14,576,682 GBP2022-12-31
Creditors
Current
14,791,810 GBP2023-12-31
13,297,633 GBP2022-12-31
Net Current Assets/Liabilities
425,606 GBP2023-12-31
1,279,049 GBP2022-12-31
Total Assets Less Current Liabilities
6,201,107 GBP2023-12-31
5,268,655 GBP2022-12-31
Net Assets/Liabilities
5,823,974 GBP2023-12-31
5,088,553 GBP2022-12-31
Equity
5,823,974 GBP2023-12-31
5,088,553 GBP2022-12-31
4,926,338 GBP2021-12-31
Called up share capital
500,002 GBP2023-12-31
500,002 GBP2022-12-31
500,002 GBP2021-12-31
Retained earnings (accumulated losses)
3,696,741 GBP2023-12-31
3,452,696 GBP2022-12-31
3,267,025 GBP2021-12-31
Revaluation reserve
1,627,231 GBP2023-12-31
1,135,855 GBP2022-12-31
1,159,311 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-240,000 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-240,000 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
484,045 GBP2023-01-01 ~ 2023-12-31
685,671 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,844,427 GBP2023-01-01 ~ 2023-12-31
2,529,305 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
343,563 GBP2023-01-01 ~ 2023-12-31
311,179 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,431 GBP2023-01-01 ~ 2023-12-31
152,203 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,269,421 GBP2023-01-01 ~ 2023-12-31
2,992,687 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1282023-01-01 ~ 2023-12-31
1202022-01-01 ~ 2022-12-31
Director Remuneration
90,432 GBP2023-01-01 ~ 2023-12-31
96,844 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
219,325 GBP2023-01-01 ~ 2023-12-31
162,741 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,900 GBP2023-01-01 ~ 2023-12-31
13,200 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
36,953 GBP2023-01-01 ~ 2023-12-31
164,811 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
177,978 GBP2023-01-01 ~ 2023-12-31
156,465 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,082,296 GBP2023-12-31
3,082,296 GBP2022-12-31
Improvements to leasehold property
1,104,395 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
452,348 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
62,484 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
2,111 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,111 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
3,082,296 GBP2023-12-31
2,629,948 GBP2022-12-31
Improvements to leasehold property
1,102,284 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
660,465 GBP2023-12-31
403,857 GBP2022-12-31
Furniture and fittings
448,500 GBP2023-12-31
289,312 GBP2022-12-31
Motor vehicles
82,656 GBP2023-12-31
130,051 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,495,343 GBP2023-12-31
4,022,547 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,085 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-9,734 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-47,395 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-58,214 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
259,557 GBP2023-12-31
174,162 GBP2022-12-31
Furniture and fittings
172,934 GBP2023-12-31
129,917 GBP2022-12-31
Motor vehicles
26,149 GBP2023-12-31
19,764 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
519,842 GBP2023-12-31
832,941 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
86,222 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
51,787 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
14,380 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
219,325 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-827 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-8,770 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-7,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-17,592 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
400,908 GBP2023-12-31
229,695 GBP2022-12-31
Furniture and fittings
275,566 GBP2023-12-31
159,395 GBP2022-12-31
Motor vehicles
56,507 GBP2023-12-31
110,287 GBP2022-12-31
Investment Property - Fair Value Model
800,000 GBP2022-12-31
Merchandise
14,097,079 GBP2023-12-31
13,749,796 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
728,150 GBP2023-12-31
375,560 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
8,814 GBP2023-12-31
157,907 GBP2022-12-31
Other Debtors
Current
200,026 GBP2023-12-31
97,194 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
74,263 GBP2023-12-31
Prepayments
Current
109,084 GBP2023-12-31
196,225 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,120,337 GBP2023-12-31
826,886 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
142,452 GBP2023-12-31
83,592 GBP2022-12-31
Trade Creditors/Trade Payables
Current
13,109,226 GBP2023-12-31
11,299,523 GBP2022-12-31
Amounts owed to group undertakings
Current
623,679 GBP2023-12-31
741,267 GBP2022-12-31
Corporation Tax Payable
Current
80,514 GBP2022-12-31
Other Taxation & Social Security Payable
Current
112,655 GBP2023-12-31
81,619 GBP2022-12-31
Amount of value-added tax that is payable
202,419 GBP2023-12-31
400,253 GBP2022-12-31
Other Creditors
Current
358,685 GBP2023-12-31
347,112 GBP2022-12-31
Accrued Liabilities
Current
242,694 GBP2023-12-31
263,753 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
40,000 GBP2023-12-31
40,000 GBP2022-12-31
Between one and five year
160,000 GBP2023-12-31
160,000 GBP2022-12-31
More than five year
3,333 GBP2023-12-31
43,333 GBP2022-12-31
All periods
203,333 GBP2023-12-31
243,333 GBP2022-12-31
Bank Overdrafts
Secured
142,452 GBP2023-12-31
83,592 GBP2022-12-31
Total Borrowings
Secured
11,939,213 GBP2023-12-31
10,742,237 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
377,133 GBP2023-12-31
180,102 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,002 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
460,589 GBP2023-01-01 ~ 2023-12-31