Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
20,052,001 GBP2023-01-01 ~ 2023-12-31
18,317,661 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,914,543 GBP2023-01-01 ~ 2023-12-31
-12,338,556 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,137,458 GBP2023-01-01 ~ 2023-12-31
5,979,105 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-199,011 GBP2023-01-01 ~ 2023-12-31
-168,235 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,920,098 GBP2023-01-01 ~ 2023-12-31
-3,630,033 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,018,889 GBP2023-01-01 ~ 2023-12-31
2,181,121 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,684 GBP2023-01-01 ~ 2023-12-31
5,989 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,041,573 GBP2023-01-01 ~ 2023-12-31
2,187,110 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,555,763 GBP2023-01-01 ~ 2023-12-31
1,767,885 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,555,763 GBP2023-01-01 ~ 2023-12-31
1,767,885 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
86,252 GBP2023-12-31
103,939 GBP2022-12-31
Total Inventories
2,265,444 GBP2023-12-31
2,382,725 GBP2022-12-31
Debtors
3,178,593 GBP2023-12-31
3,036,507 GBP2022-12-31
Cash at bank and in hand
946,820 GBP2023-12-31
757,627 GBP2022-12-31
Current Assets
6,390,857 GBP2023-12-31
6,176,859 GBP2022-12-31
Net Current Assets/Liabilities
4,869,014 GBP2023-12-31
3,595,564 GBP2022-12-31
Total Assets Less Current Liabilities
4,955,266 GBP2023-12-31
3,699,503 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Retained earnings (accumulated losses)
4,855,266 GBP2023-12-31
3,599,503 GBP2022-12-31
4,031,618 GBP2021-12-31
Equity
4,955,266 GBP2023-12-31
3,699,503 GBP2022-12-31
4,131,618 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-01-01 ~ 2023-12-31
-2,200,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-300,000 GBP2023-01-01 ~ 2023-12-31
-2,200,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,555,763 GBP2023-01-01 ~ 2023-12-31
1,767,885 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,534,286 GBP2023-01-01 ~ 2023-12-31
2,330,643 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
346,895 GBP2023-01-01 ~ 2023-12-31
338,396 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
162,834 GBP2023-01-01 ~ 2023-12-31
146,198 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,044,015 GBP2023-01-01 ~ 2023-12-31
2,815,237 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
392023-01-01 ~ 2023-12-31
362022-01-01 ~ 2022-12-31
Director Remuneration
117,875 GBP2023-01-01 ~ 2023-12-31
218,655 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
17,687 GBP2023-01-01 ~ 2023-12-31
19,511 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
486,110 GBP2023-01-01 ~ 2023-12-31
419,878 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
18,885 GBP2022-12-31
Motor vehicles
126,806 GBP2022-12-31
Computers
23,714 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
169,405 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
18,885 GBP2023-12-31
18,752 GBP2022-12-31
Motor vehicles
43,200 GBP2023-12-31
27,600 GBP2022-12-31
Computers
21,068 GBP2023-12-31
19,114 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
83,153 GBP2023-12-31
65,466 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
133 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
15,600 GBP2023-01-01 ~ 2023-12-31
Computers
1,954 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
17,687 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
83,606 GBP2023-12-31
99,206 GBP2022-12-31
Computers
2,646 GBP2023-12-31
4,600 GBP2022-12-31
Furniture and fittings
133 GBP2022-12-31
Merchandise
2,265,444 GBP2023-12-31
2,382,725 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,081,561 GBP2023-12-31
2,965,254 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
1,041 GBP2023-12-31
741 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,178,593 GBP2023-12-31
3,036,507 GBP2022-12-31
Trade Creditors/Trade Payables
Current
348,469 GBP2023-12-31
323,132 GBP2022-12-31
Amounts owed to group undertakings
Current
65,668 GBP2023-12-31
898,423 GBP2022-12-31
Corporation Tax Payable
Current
203,828 GBP2023-12-31
230,162 GBP2022-12-31
Other Taxation & Social Security Payable
Current
89,994 GBP2023-12-31
82,136 GBP2022-12-31
Other Creditors
Current
2,104 GBP2023-12-31
-38,124 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
433,749 GBP2023-12-31
743,859 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
179,413 GBP2023-12-31
101,950 GBP2022-12-31
Between one and five year
221,102 GBP2023-12-31
105,185 GBP2022-12-31
All periods
400,515 GBP2023-12-31
207,135 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,555,763 GBP2023-01-01 ~ 2023-12-31