Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,212,796 GBP2023-01-01 ~ 2023-12-31
10,470,653 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
8,872,097 GBP2023-01-01 ~ 2023-12-31
8,753,821 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,340,699 GBP2023-01-01 ~ 2023-12-31
1,716,832 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,709,694 GBP2023-01-01 ~ 2023-12-31
1,515,724 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
631,005 GBP2023-01-01 ~ 2023-12-31
201,108 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
23,431 GBP2023-01-01 ~ 2023-12-31
2,930 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
607,574 GBP2023-01-01 ~ 2023-12-31
198,178 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
40,709 GBP2023-01-01 ~ 2023-12-31
31,694 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
566,865 GBP2023-01-01 ~ 2023-12-31
166,484 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
423,643 GBP2023-12-31
-143,222 GBP2022-12-31
-309,706 GBP2021-12-31
Property, Plant & Equipment
252,047 GBP2023-12-31
295,551 GBP2022-12-31
Total Inventories
1,058,809 GBP2023-12-31
988,592 GBP2022-12-31
Debtors
2,453,437 GBP2023-12-31
2,048,500 GBP2022-12-31
Cash at bank and in hand
55,839 GBP2023-12-31
93,967 GBP2022-12-31
Current Assets
3,568,085 GBP2023-12-31
3,131,059 GBP2022-12-31
Creditors
Current
2,286,725 GBP2023-12-31
2,426,451 GBP2022-12-31
Net Current Assets/Liabilities
1,281,360 GBP2023-12-31
704,608 GBP2022-12-31
Total Assets Less Current Liabilities
1,533,407 GBP2023-12-31
1,000,159 GBP2022-12-31
Creditors
Non-current
-104,685 GBP2023-12-31
-143,381 GBP2022-12-31
Net Assets/Liabilities
1,423,643 GBP2023-12-31
856,778 GBP2022-12-31
Equity
Called up share capital
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Equity
1,423,643 GBP2023-12-31
856,778 GBP2022-12-31
Wages/Salaries
4,420,345 GBP2023-01-01 ~ 2023-12-31
4,342,118 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
435,291 GBP2023-01-01 ~ 2023-12-31
458,938 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
131,270 GBP2023-01-01 ~ 2023-12-31
124,643 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,986,906 GBP2023-01-01 ~ 2023-12-31
4,925,699 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1242023-01-01 ~ 2023-12-31
1262022-01-01 ~ 2022-12-31
Director Remuneration
84,143 GBP2023-01-01 ~ 2023-12-31
63,162 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
38,183 GBP2023-01-01 ~ 2023-12-31
60,586 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,400 GBP2023-01-01 ~ 2023-12-31
14,400 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
151,894 GBP2023-01-01 ~ 2023-12-31
37,654 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
395,185 GBP2023-12-31
741,321 GBP2022-12-31
Plant and equipment
440,571 GBP2023-12-31
660,697 GBP2022-12-31
Motor vehicles
105,126 GBP2023-12-31
113,980 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
940,882 GBP2023-12-31
1,515,998 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-234,168 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-8,854 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-589,158 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
203,286 GBP2023-12-31
526,766 GBP2022-12-31
Plant and equipment
385,527 GBP2023-12-31
592,044 GBP2022-12-31
Motor vehicles
100,022 GBP2023-12-31
101,637 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
688,835 GBP2023-12-31
1,220,447 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
22,179 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
25,027 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,699 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
50,905 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-231,544 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-5,314 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-582,517 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
191,899 GBP2023-12-31
214,555 GBP2022-12-31
Plant and equipment
55,044 GBP2023-12-31
68,653 GBP2022-12-31
Motor vehicles
5,104 GBP2023-12-31
12,343 GBP2022-12-31
Merchandise
1,058,809 GBP2023-12-31
988,592 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,835,960 GBP2023-12-31
1,584,636 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
286,941 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
35,630 GBP2022-12-31
Prepayments/Accrued Income
Current
330,536 GBP2023-12-31
428,234 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,453,437 GBP2023-12-31
2,048,500 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
38,696 GBP2023-12-31
38,696 GBP2022-12-31
Trade Creditors/Trade Payables
Current
902,669 GBP2023-12-31
896,767 GBP2022-12-31
Amounts owed to group undertakings
Current
176,796 GBP2022-12-31
Other Taxation & Social Security Payable
Current
316,341 GBP2023-12-31
398,181 GBP2022-12-31
Other Creditors
Current
29,445 GBP2023-12-31
26,167 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
559,837 GBP2023-12-31
596,861 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
104,685 GBP2023-12-31
143,381 GBP2022-12-31
Between one and five year, hire purchase agreements
104,685 GBP2023-12-31
143,381 GBP2022-12-31
hire purchase agreements
143,381 GBP2023-12-31
182,077 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
682,013 GBP2023-12-31
779,157 GBP2022-12-31
Between one and five year
1,703,607 GBP2023-12-31
1,662,162 GBP2022-12-31
More than five year
1,501,793 GBP2023-12-31
1,550,199 GBP2022-12-31
All periods
3,887,413 GBP2023-12-31
3,991,518 GBP2022-12-31
Total Borrowings
Secured
439,737 GBP2023-12-31
294,109 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
5,079 GBP2023-12-31
-35,630 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
566,865 GBP2023-01-01 ~ 2023-12-31