Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Class 2 ordinary share
12021-01-01 ~ 2021-12-31
Class 3 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
112,145,889 GBP2021-01-01 ~ 2021-12-31
88,933,441 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-103,741,568 GBP2021-01-01 ~ 2021-12-31
-81,994,681 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
8,404,321 GBP2021-01-01 ~ 2021-12-31
6,938,760 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
-4,135,562 GBP2021-01-01 ~ 2021-12-31
-3,767,888 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-2,544,452 GBP2021-01-01 ~ 2021-12-31
-2,499,119 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
2,106,031 GBP2021-01-01 ~ 2021-12-31
1,639,843 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
21,890 GBP2021-01-01 ~ 2021-12-31
24,255 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
1,989,232 GBP2021-01-01 ~ 2021-12-31
1,490,255 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,657,523 GBP2021-01-01 ~ 2021-12-31
1,341,658 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
1,657,523 GBP2021-01-01 ~ 2021-12-31
1,341,658 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
590,503 GBP2021-12-31
645,907 GBP2020-12-31
Total Inventories
14,328,566 GBP2021-12-31
15,088,823 GBP2020-12-31
Debtors
14,792,856 GBP2021-12-31
14,130,370 GBP2020-12-31
Cash at bank and in hand
613,083 GBP2021-12-31
1,532,174 GBP2020-12-31
Current Assets
29,734,505 GBP2021-12-31
30,751,367 GBP2020-12-31
Net Current Assets/Liabilities
14,610,833 GBP2021-12-31
12,878,774 GBP2020-12-31
Total Assets Less Current Liabilities
15,201,336 GBP2021-12-31
13,524,681 GBP2020-12-31
Net Assets/Liabilities
15,132,386 GBP2021-12-31
13,474,863 GBP2020-12-31
Equity
Called up share capital
100,000 GBP2021-12-31
100,000 GBP2020-12-31
100,000 GBP2019-12-31
Retained earnings (accumulated losses)
15,032,386 GBP2021-12-31
13,374,863 GBP2020-12-31
13,033,205 GBP2019-12-31
Equity
15,132,386 GBP2021-12-31
13,474,863 GBP2020-12-31
13,133,205 GBP2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-1,000,000 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,657,523 GBP2021-01-01 ~ 2021-12-31
1,341,658 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
5,803,818 GBP2021-01-01 ~ 2021-12-31
5,286,945 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
650,504 GBP2021-01-01 ~ 2021-12-31
569,836 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
157,401 GBP2021-01-01 ~ 2021-12-31
152,382 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
6,611,723 GBP2021-01-01 ~ 2021-12-31
6,009,163 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
1332021-01-01 ~ 2021-12-31
1592020-01-01 ~ 2020-12-31
Director Remuneration
229,027 GBP2021-01-01 ~ 2021-12-31
323,297 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
131,335 GBP2021-01-01 ~ 2021-12-31
135,062 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
23,900 GBP2021-01-01 ~ 2021-12-31
23,500 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
312,577 GBP2021-01-01 ~ 2021-12-31
117,968 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
377,954 GBP2021-01-01 ~ 2021-12-31
283,148 GBP2020-01-01 ~ 2020-12-31
Dividends Paid on Shares
1,000,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,364,278 GBP2021-12-31
1,338,186 GBP2020-12-31
Furniture and fittings
1,737,094 GBP2021-12-31
1,687,254 GBP2020-12-31
Motor vehicles
97,770 GBP2021-12-31
232,924 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
3,199,142 GBP2021-12-31
3,258,364 GBP2020-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-135,154 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-135,154 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,256,944 GBP2021-12-31
1,224,357 GBP2020-12-31
Furniture and fittings
1,276,815 GBP2021-12-31
1,192,004 GBP2020-12-31
Motor vehicles
74,880 GBP2021-12-31
196,096 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,608,639 GBP2021-12-31
2,612,457 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
32,587 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
84,811 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
13,937 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
131,335 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-135,153 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-135,153 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
107,334 GBP2021-12-31
113,829 GBP2020-12-31
Furniture and fittings
460,279 GBP2021-12-31
495,250 GBP2020-12-31
Motor vehicles
22,890 GBP2021-12-31
36,828 GBP2020-12-31
Merchandise
9,015,342 GBP2021-12-31
8,154,696 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
4,008,730 GBP2021-12-31
3,511,158 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
10,274,169 GBP2021-12-31
10,193,066 GBP2020-12-31
Other Debtors
Current
72,518 GBP2021-12-31
50,473 GBP2020-12-31
Prepayments/Accrued Income
Current
367,275 GBP2021-12-31
315,422 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
14,792,856 GBP2021-12-31
14,130,370 GBP2020-12-31
Trade Creditors/Trade Payables
Current
12,582,263 GBP2021-12-31
14,616,103 GBP2020-12-31
Amounts owed to group undertakings
Current
658,164 GBP2021-12-31
512,291 GBP2020-12-31
Corporation Tax Payable
Current
232,577 GBP2021-12-31
44,030 GBP2020-12-31
Other Taxation & Social Security Payable
Current
332,973 GBP2021-12-31
242,693 GBP2020-12-31
Other Creditors
Current
929,264 GBP2021-12-31
463,568 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
160,751 GBP2021-12-31
88,323 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
915,000 GBP2021-12-31
915,000 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
68,950 GBP2021-12-31
49,818 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
68,950 GBP2021-12-31
49,818 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2021-12-31
Class 2 ordinary share
49,999 shares2021-12-31
Class 3 ordinary share
1 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,657,523 GBP2021-01-01 ~ 2021-12-31