Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
30,742,018 GBP2023-01-01 ~ 2023-12-31
25,707,073 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
20,264,569 GBP2023-01-01 ~ 2023-12-31
17,459,963 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,477,449 GBP2023-01-01 ~ 2023-12-31
8,247,110 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
9,915,210 GBP2023-01-01 ~ 2023-12-31
5,749,190 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
562,239 GBP2023-01-01 ~ 2023-12-31
2,497,920 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
-667 GBP2023-01-01 ~ 2023-12-31
-2,310 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
561,572 GBP2023-01-01 ~ 2023-12-31
2,495,610 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
785,074 GBP2023-01-01 ~ 2023-12-31
-436,002 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-223,502 GBP2023-01-01 ~ 2023-12-31
2,931,612 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
10,404,767 GBP2023-12-31
10,628,269 GBP2022-12-31
7,696,657 GBP2021-12-31
Property, Plant & Equipment
952,484 GBP2023-12-31
690,150 GBP2022-12-31
Fixed Assets - Investments
863,746 GBP2023-12-31
863,746 GBP2022-12-31
Fixed Assets
1,816,230 GBP2023-12-31
1,553,896 GBP2022-12-31
Total Inventories
7,431,713 GBP2023-12-31
5,051,952 GBP2022-12-31
Debtors
14,106,996 GBP2023-12-31
11,844,390 GBP2022-12-31
Cash at bank and in hand
693,591 GBP2023-12-31
280,289 GBP2022-12-31
Current Assets
22,232,300 GBP2023-12-31
17,176,631 GBP2022-12-31
Creditors
Current
10,203,627 GBP2023-12-31
4,777,258 GBP2022-12-31
Net Current Assets/Liabilities
12,028,673 GBP2023-12-31
12,399,373 GBP2022-12-31
Total Assets Less Current Liabilities
13,844,903 GBP2023-12-31
13,953,269 GBP2022-12-31
Creditors
Non-current
-825,000 GBP2023-12-31
-825,000 GBP2022-12-31
Net Assets/Liabilities
12,904,767 GBP2023-12-31
13,128,269 GBP2022-12-31
Equity
Called up share capital
2,500,000 GBP2023-12-31
2,500,000 GBP2022-12-31
Equity
12,904,767 GBP2023-12-31
13,128,269 GBP2022-12-31
Wages/Salaries
2,120,357 GBP2023-01-01 ~ 2023-12-31
1,528,934 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
16,069 GBP2023-01-01 ~ 2023-12-31
16,280 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,586 GBP2023-01-01 ~ 2023-12-31
59,778 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,195,012 GBP2023-01-01 ~ 2023-12-31
1,604,992 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
332023-01-01 ~ 2023-12-31
272022-01-01 ~ 2022-12-31
Director Remuneration
125,538 GBP2023-01-01 ~ 2023-12-31
120,653 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
351,763 GBP2023-01-01 ~ 2023-12-31
257,586 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
561,725 GBP2023-01-01 ~ 2023-12-31
-406,781 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
140,393 GBP2023-01-01 ~ 2023-12-31
474,166 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
755,861 GBP2023-12-31
239,996 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,639,030 GBP2023-12-31
3,024,933 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
232,990 GBP2023-12-31
93,169 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,686,546 GBP2023-12-31
2,334,783 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
139,821 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
351,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
522,871 GBP2023-12-31
146,827 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
863,746 GBP2022-12-31
Investments in Group Undertakings
863,746 GBP2023-12-31
863,746 GBP2022-12-31
Merchandise
7,431,713 GBP2023-12-31
5,051,952 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,440,207 GBP2023-12-31
4,804,218 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,402,716 GBP2023-12-31
5,878,601 GBP2022-12-31
Other Debtors
Current
230,561 GBP2023-12-31
230,561 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
234,562 GBP2023-12-31
234,562 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
108,213 GBP2022-12-31
Prepayments
Current
798,950 GBP2023-12-31
588,235 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
14,106,996 GBP2023-12-31
11,844,390 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,874,147 GBP2023-12-31
1,026,754 GBP2022-12-31
Amounts owed to group undertakings
Current
2,187,146 GBP2023-12-31
368,168 GBP2022-12-31
Corporation Tax Payable
Current
48,316 GBP2023-12-31
Other Creditors
Current
194,638 GBP2023-12-31
72,015 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,564,799 GBP2023-12-31
3,011,089 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,054,684 GBP2023-12-31
1,116,827 GBP2022-12-31
Between one and five year
4,097,599 GBP2023-12-31
4,689,785 GBP2022-12-31
More than five year
519,474 GBP2023-12-31
977,307 GBP2022-12-31
All periods
5,671,757 GBP2023-12-31
6,783,919 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
115,136 GBP2023-12-31
-108,213 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,500,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-223,502 GBP2023-01-01 ~ 2023-12-31