Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
17,260,086 GBP2023-01-01 ~ 2023-12-31
19,643,954 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
4,444,977 GBP2023-01-01 ~ 2023-12-31
5,665,290 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
12,815,109 GBP2023-01-01 ~ 2023-12-31
13,978,664 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
7,525,557 GBP2023-01-01 ~ 2023-12-31
8,261,121 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,791,286 GBP2023-01-01 ~ 2023-12-31
5,299,991 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
498,266 GBP2023-01-01 ~ 2023-12-31
417,552 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
251,836 GBP2023-01-01 ~ 2023-12-31
72,555 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
3,887 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
746,215 GBP2023-01-01 ~ 2023-12-31
490,107 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
173,884 GBP2023-01-01 ~ 2023-12-31
93,801 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
572,331 GBP2023-01-01 ~ 2023-12-31
396,306 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
572,331 GBP2023-01-01 ~ 2023-12-31
396,306 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
418,937 GBP2023-12-31
478,785 GBP2022-12-31
Property, Plant & Equipment
274,679 GBP2023-12-31
108,638 GBP2022-12-31
Fixed Assets
693,616 GBP2023-12-31
587,423 GBP2022-12-31
Total Inventories
93,018 GBP2023-12-31
94,201 GBP2022-12-31
Debtors
1,483,806 GBP2023-12-31
1,043,090 GBP2022-12-31
Cash at bank and in hand
7,298,742 GBP2023-12-31
7,385,581 GBP2022-12-31
Current Assets
8,875,566 GBP2023-12-31
8,522,872 GBP2022-12-31
Creditors
Current
2,859,882 GBP2023-12-31
3,127,561 GBP2022-12-31
Net Current Assets/Liabilities
6,015,684 GBP2023-12-31
5,395,311 GBP2022-12-31
Total Assets Less Current Liabilities
6,709,300 GBP2023-12-31
5,982,734 GBP2022-12-31
Creditors
Non-current
-127,685 GBP2023-12-31
Net Assets/Liabilities
6,535,041 GBP2023-12-31
5,962,710 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Retained earnings (accumulated losses)
6,525,041 GBP2023-12-31
5,952,710 GBP2022-12-31
5,556,404 GBP2021-12-31
Equity
6,535,041 GBP2023-12-31
5,962,710 GBP2022-12-31
5,566,404 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
572,331 GBP2023-01-01 ~ 2023-12-31
396,306 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,302,514 GBP2023-01-01 ~ 2023-12-31
1,594,297 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
109,082 GBP2023-01-01 ~ 2023-12-31
147,541 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
192,040 GBP2023-01-01 ~ 2023-12-31
215,161 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,603,636 GBP2023-01-01 ~ 2023-12-31
1,956,999 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
372023-01-01 ~ 2023-12-31
462022-01-01 ~ 2022-12-31
Director Remuneration
58 GBP2023-01-01 ~ 2023-12-31
98 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
60,831 GBP2023-01-01 ~ 2023-12-31
76,612 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,766 GBP2023-01-01 ~ 2023-12-31
14,425 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
147,334 GBP2023-01-01 ~ 2023-12-31
108,964 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
175,510 GBP2023-01-01 ~ 2023-12-31
93,120 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
598,481 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
321,892 GBP2023-12-31
286,777 GBP2022-12-31
Motor vehicles
213,775 GBP2023-12-31
15,870 GBP2022-12-31
Computers
225,668 GBP2023-12-31
303,738 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
761,335 GBP2023-12-31
606,385 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-15,870 GBP2023-01-01 ~ 2023-12-31
Computers
-81,863 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-97,733 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
245,022 GBP2023-12-31
217,335 GBP2022-12-31
Motor vehicles
25,811 GBP2023-12-31
15,870 GBP2022-12-31
Computers
215,823 GBP2023-12-31
264,542 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
486,656 GBP2023-12-31
497,747 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
27,687 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
25,811 GBP2023-01-01 ~ 2023-12-31
Computers
33,144 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
86,642 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-15,870 GBP2023-01-01 ~ 2023-12-31
Computers
-81,863 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-97,733 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
76,870 GBP2023-12-31
69,442 GBP2022-12-31
Motor vehicles
187,964 GBP2023-12-31
Computers
9,845 GBP2023-12-31
39,196 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
25,811 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
187,964 GBP2023-12-31
Merchandise
93,018 GBP2023-12-31
94,201 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
846,177 GBP2023-12-31
673,437 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
371,056 GBP2023-12-31
162,673 GBP2022-12-31
Other Debtors
Current
200 GBP2022-12-31
Prepayments/Accrued Income
Current
266,573 GBP2023-12-31
206,780 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,483,806 GBP2023-12-31
1,043,090 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
27,834 GBP2023-12-31
Trade Creditors/Trade Payables
Current
193,841 GBP2023-12-31
211,987 GBP2022-12-31
Amounts owed to group undertakings
Current
241 GBP2023-12-31
178,550 GBP2022-12-31
Corporation Tax Payable
Current
125,701 GBP2023-12-31
87,331 GBP2022-12-31
Other Taxation & Social Security Payable
Current
407,880 GBP2023-12-31
405,245 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,104,385 GBP2023-12-31
2,244,448 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
127,685 GBP2023-12-31
Between one and five year, hire purchase agreements
127,685 GBP2023-12-31
hire purchase agreements
155,519 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
173,687 GBP2023-12-31
178,085 GBP2022-12-31
Between one and five year
269,717 GBP2023-12-31
379,277 GBP2022-12-31
More than five year
154,974 GBP2023-12-31
219,101 GBP2022-12-31
All periods
598,378 GBP2023-12-31
776,463 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
46,574 GBP2023-12-31
20,024 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
572,331 GBP2023-01-01 ~ 2023-12-31