Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
17,548,900 GBP2023-01-01 ~ 2023-12-31
16,201,122 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,476,576 GBP2023-01-01 ~ 2023-12-31
-12,526,942 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,072,324 GBP2023-01-01 ~ 2023-12-31
3,674,180 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-166,973 GBP2023-01-01 ~ 2023-12-31
-127,336 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,304,442 GBP2023-01-01 ~ 2023-12-31
-2,136,663 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,600,909 GBP2023-01-01 ~ 2023-12-31
1,514,754 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,593,185 GBP2023-01-01 ~ 2023-12-31
1,514,478 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,982,273 GBP2023-01-01 ~ 2023-12-31
1,220,993 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,982,273 GBP2023-01-01 ~ 2023-12-31
1,220,993 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
174,042 GBP2023-12-31
164,469 GBP2022-12-31
Fixed Assets
174,042 GBP2023-12-31
164,469 GBP2022-12-31
Total Inventories
7,278,568 GBP2023-12-31
7,174,739 GBP2022-12-31
Debtors
7,034,297 GBP2023-12-31
5,543,319 GBP2022-12-31
Cash at bank and in hand
119,503 GBP2023-12-31
1,066 GBP2022-12-31
Current Assets
14,432,368 GBP2023-12-31
12,719,124 GBP2022-12-31
Net Current Assets/Liabilities
4,581,865 GBP2023-12-31
4,501,415 GBP2022-12-31
Total Assets Less Current Liabilities
4,755,907 GBP2023-12-31
4,665,884 GBP2022-12-31
Net Assets/Liabilities
4,724,257 GBP2023-12-31
4,641,984 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
200 GBP2021-12-31
Retained earnings (accumulated losses)
4,724,057 GBP2023-12-31
4,641,784 GBP2022-12-31
4,420,791 GBP2021-12-31
Equity
4,724,257 GBP2023-12-31
4,641,984 GBP2022-12-31
4,420,991 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,900,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,900,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,982,273 GBP2023-01-01 ~ 2023-12-31
1,220,993 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,799,430 GBP2023-01-01 ~ 2023-12-31
1,560,802 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
141,695 GBP2023-01-01 ~ 2023-12-31
133,835 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,120 GBP2023-01-01 ~ 2023-12-31
29,100 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,974,245 GBP2023-01-01 ~ 2023-12-31
1,723,737 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
812023-01-01 ~ 2023-12-31
722022-01-01 ~ 2022-12-31
Director Remuneration
92,780 GBP2023-01-01 ~ 2023-12-31
91,600 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
71,951 GBP2023-01-01 ~ 2023-12-31
60,071 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,450 GBP2023-01-01 ~ 2023-12-31
8,901 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
603,241 GBP2023-01-01 ~ 2023-12-31
285,355 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
648,296 GBP2023-01-01 ~ 2023-12-31
287,751 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
117,791 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
117,791 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
397,370 GBP2023-12-31
368,353 GBP2022-12-31
Furniture and fittings
51,725 GBP2023-12-31
51,725 GBP2022-12-31
Motor vehicles
290,438 GBP2023-12-31
264,269 GBP2022-12-31
Computers
58,063 GBP2023-12-31
57,088 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
797,596 GBP2023-12-31
741,435 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-37,648 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-37,648 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
331,674 GBP2023-12-31
309,739 GBP2022-12-31
Furniture and fittings
51,725 GBP2023-12-31
51,725 GBP2022-12-31
Motor vehicles
186,669 GBP2023-12-31
163,664 GBP2022-12-31
Computers
53,486 GBP2023-12-31
51,838 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
623,554 GBP2023-12-31
576,966 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
21,935 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
48,368 GBP2023-01-01 ~ 2023-12-31
Computers
1,648 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
71,951 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-25,363 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-25,363 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
65,696 GBP2023-12-31
58,614 GBP2022-12-31
Motor vehicles
103,769 GBP2023-12-31
100,605 GBP2022-12-31
Computers
4,577 GBP2023-12-31
5,250 GBP2022-12-31
Merchandise
6,647,379 GBP2023-12-31
6,359,514 GBP2022-12-31
Raw Materials
631,189 GBP2023-12-31
815,225 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,186,793 GBP2023-12-31
2,141,467 GBP2022-12-31
Other Debtors
Current
3,716,502 GBP2023-12-31
2,144,652 GBP2022-12-31
Other Debtors
2,715 GBP2023-12-31
340 GBP2022-12-31
Prepayments/Accrued Income
Current
1,128,287 GBP2023-12-31
1,256,860 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,034,297 GBP2023-12-31
5,543,319 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
18,683 GBP2022-12-31
Trade Creditors/Trade Payables
Current
396,670 GBP2023-12-31
789,631 GBP2022-12-31
Corporation Tax Payable
Current
53,241 GBP2023-12-31
285,355 GBP2022-12-31
Other Taxation & Social Security Payable
Current
629,744 GBP2023-12-31
542,993 GBP2022-12-31
Other Creditors
Current
13,677 GBP2023-12-31
592 GBP2022-12-31
Loans received from directors
5,974 GBP2023-12-31
1,468 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
230,913 GBP2023-12-31
259,447 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
17,500 GBP2023-12-31
17,500 GBP2022-12-31
Bank Overdrafts
Secured
18,683 GBP2022-12-31
Total Borrowings
Secured
8,520,284 GBP2023-12-31
5,512,226 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
31,650 GBP2023-12-31
23,900 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,982,273 GBP2023-01-01 ~ 2023-12-31