Average Number of Employees
832023-01-01 ~ 2023-12-31
832022-01-01 ~ 2022-12-31
Turnover/Revenue
17,337,482 GBP2023-01-01 ~ 2023-12-31
21,515,543 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,393,310 GBP2023-01-01 ~ 2023-12-31
-13,963,943 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,944,172 GBP2023-01-01 ~ 2023-12-31
7,551,600 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,297,983 GBP2023-01-01 ~ 2023-12-31
-2,418,336 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,061,501 GBP2023-01-01 ~ 2023-12-31
-4,370,763 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
584,688 GBP2023-01-01 ~ 2023-12-31
762,501 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
17,829 GBP2023-01-01 ~ 2023-12-31
1,949 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
535,989 GBP2023-01-01 ~ 2023-12-31
681,550 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
386,983 GBP2023-01-01 ~ 2023-12-31
541,222 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
406,609 GBP2023-12-31
476,090 GBP2022-12-31
Fixed Assets
406,609 GBP2023-12-31
476,090 GBP2022-12-31
Total Inventories
2,793,746 GBP2023-12-31
3,901,155 GBP2022-12-31
Debtors
Current
2,230,507 GBP2023-12-31
2,697,936 GBP2022-12-31
Cash at bank and in hand
1,666,979 GBP2023-12-31
593,781 GBP2022-12-31
Current Assets
6,691,232 GBP2023-12-31
7,192,872 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,834,036 GBP2023-12-31
-3,011,205 GBP2022-12-31
Net Current Assets/Liabilities
3,857,196 GBP2023-12-31
4,181,667 GBP2022-12-31
Total Assets Less Current Liabilities
4,263,805 GBP2023-12-31
4,657,757 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-664,669 GBP2023-12-31
-1,225,604 GBP2022-12-31
Net Assets/Liabilities
3,499,136 GBP2023-12-31
3,332,153 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,449,136 GBP2023-12-31
3,282,153 GBP2022-12-31
2,860,931 GBP2022-01-01
Equity
3,499,136 GBP2023-12-31
3,332,153 GBP2022-12-31
2,910,931 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
386,983 GBP2023-01-01 ~ 2023-12-31
541,222 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
386,983 GBP2023-01-01 ~ 2023-12-31
541,222 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
386,983 GBP2023-01-01 ~ 2023-12-31
541,222 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-220,000 GBP2023-01-01 ~ 2023-12-31
-120,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-220,000 GBP2023-01-01 ~ 2023-12-31
-120,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-220,000 GBP2023-01-01 ~ 2023-12-31
-120,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-220,000 GBP2023-01-01 ~ 2023-12-31
-120,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
154,970 GBP2023-01-01 ~ 2023-12-31
141,272 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,666,979 GBP2023-12-31
593,781 GBP2022-12-31
1,307,931 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
202023-01-01 ~ 2023-12-31
Furniture and fittings
202023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,955 GBP2023-01-01 ~ 2023-12-31
15,700 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,930,095 GBP2023-01-01 ~ 2023-12-31
3,065,989 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
249,308 GBP2023-01-01 ~ 2023-12-31
325,035 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,179,403 GBP2023-01-01 ~ 2023-12-31
3,391,024 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
761,076 GBP2023-01-01 ~ 2023-12-31
883,149 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
101,838 GBP2023-01-01 ~ 2023-12-31
129,495 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
762,350 GBP2023-12-31
728,020 GBP2022-12-31
Furniture and fittings
224,937 GBP2023-12-31
215,837 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,040,987 GBP2023-12-31
997,557 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-102,043 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-102,043 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
293,871 GBP2022-12-31
Furniture and fittings
175,680 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
521,467 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
132,058 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
21,736 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
154,970 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-42,059 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-42,059 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
383,870 GBP2023-12-31
Furniture and fittings
197,416 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
634,378 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
378,480 GBP2023-12-31
434,149 GBP2022-12-31
Furniture and fittings
27,521 GBP2023-12-31
40,157 GBP2022-12-31
Land and buildings
608 GBP2023-12-31
1,784 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
351,841 GBP2023-12-31
399,591 GBP2022-12-31
Under hire purchased contracts or finance leases
351,841 GBP2023-12-31
399,591 GBP2022-12-31
Finished Goods/Goods for Resale
2,793,746 GBP2023-12-31
3,901,155 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,016,629 GBP2023-12-31
2,483,152 GBP2022-12-31
Other Debtors
Current
11,758 GBP2022-12-31
Prepayments/Accrued Income
Current
213,715 GBP2023-12-31
202,863 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
163 GBP2023-12-31
163 GBP2022-12-31
Bank Borrowings
Current
499,992 GBP2023-12-31
499,992 GBP2022-12-31
Trade Creditors/Trade Payables
Current
957,563 GBP2023-12-31
1,023,246 GBP2022-12-31
Corporation Tax Payable
Current
149,006 GBP2023-12-31
140,525 GBP2022-12-31
Taxation/Social Security Payable
Current
254,775 GBP2023-12-31
312,605 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
120,706 GBP2023-12-31
114,709 GBP2022-12-31
Other Creditors
Current
704,504 GBP2023-12-31
747,220 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
147,490 GBP2023-12-31
172,908 GBP2022-12-31
Creditors
Current
2,834,036 GBP2023-12-31
3,011,205 GBP2022-12-31
Bank Borrowings
Non-current
499,896 GBP2023-12-31
999,888 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
164,773 GBP2023-12-31
225,716 GBP2022-12-31
Creditors
Non-current
664,669 GBP2023-12-31
1,225,604 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
499,992 GBP2023-12-31
499,992 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
499,992 GBP2023-12-31
499,992 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
499,896 GBP2023-12-31
999,888 GBP2022-12-31
Total Borrowings
999,888 GBP2023-12-31
1,499,880 GBP2022-12-31
Minimum gross finance lease payments owing
285,479 GBP2023-12-31
340,425 GBP2022-12-31
Net Deferred Tax Liability/Asset
163 GBP2023-12-31
163 GBP2022-12-31
163 GBP2022-01-01
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31
50,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
629,279 GBP2023-12-31
201,360 GBP2022-12-31
Between one and five year
809,118 GBP2023-12-31
407,383 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,438,397 GBP2023-12-31
608,743 GBP2022-12-31