Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,249,111 GBP2023-01-01 ~ 2023-12-31
11,942,467 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
7,586,403 GBP2023-01-01 ~ 2023-12-31
8,219,116 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,662,708 GBP2023-01-01 ~ 2023-12-31
3,723,351 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,737,411 GBP2023-01-01 ~ 2023-12-31
1,629,919 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,986,204 GBP2023-01-01 ~ 2023-12-31
2,155,259 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
283,473 GBP2023-01-01 ~ 2023-12-31
105,921 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
77,759 GBP2023-01-01 ~ 2023-12-31
21,218 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,191,918 GBP2023-01-01 ~ 2023-12-31
2,239,962 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
11,612 GBP2023-01-01 ~ 2023-12-31
440,122 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,180,306 GBP2023-01-01 ~ 2023-12-31
1,799,840 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,180,306 GBP2023-01-01 ~ 2023-12-31
1,799,840 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
75,312 GBP2023-12-31
39,975 GBP2022-12-31
Fixed Assets - Investments
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Fixed Assets
225,312 GBP2023-12-31
189,975 GBP2022-12-31
Total Inventories
1,578,541 GBP2023-12-31
1,789,782 GBP2022-12-31
Debtors
7,577,484 GBP2023-12-31
7,360,216 GBP2022-12-31
Cash at bank and in hand
160,214 GBP2023-12-31
63,416 GBP2022-12-31
Current Assets
9,316,239 GBP2023-12-31
9,213,414 GBP2022-12-31
Creditors
Current
2,797,443 GBP2023-12-31
4,839,587 GBP2022-12-31
Net Current Assets/Liabilities
6,518,796 GBP2023-12-31
4,373,827 GBP2022-12-31
Total Assets Less Current Liabilities
6,744,108 GBP2023-12-31
4,563,802 GBP2022-12-31
Equity
Called up share capital
270,000 GBP2023-12-31
270,000 GBP2022-12-31
270,000 GBP2021-12-31
Retained earnings (accumulated losses)
6,474,108 GBP2023-12-31
4,293,802 GBP2022-12-31
2,493,962 GBP2021-12-31
Equity
6,744,108 GBP2023-12-31
4,563,802 GBP2022-12-31
2,763,962 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,180,306 GBP2023-01-01 ~ 2023-12-31
1,799,840 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
956,140 GBP2023-01-01 ~ 2023-12-31
860,587 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
90,786 GBP2023-01-01 ~ 2023-12-31
81,601 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,448 GBP2023-01-01 ~ 2023-12-31
41,812 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,110,374 GBP2023-01-01 ~ 2023-12-31
984,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
252023-01-01 ~ 2023-12-31
232022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
21,300 GBP2023-01-01 ~ 2023-12-31
19,388 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
24,150 GBP2023-01-01 ~ 2023-12-31
25,170 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
435,673 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
515,539 GBP2023-01-01 ~ 2023-12-31
425,593 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
459,584 GBP2023-12-31
434,491 GBP2022-12-31
Furniture and fittings
297,736 GBP2023-12-31
266,192 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
757,320 GBP2023-12-31
700,683 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
418,955 GBP2023-12-31
401,824 GBP2022-12-31
Furniture and fittings
263,053 GBP2023-12-31
258,884 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
682,008 GBP2023-12-31
660,708 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
17,131 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
4,169 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
21,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
40,629 GBP2023-12-31
32,667 GBP2022-12-31
Furniture and fittings
34,683 GBP2023-12-31
7,308 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
150,000 GBP2022-12-31
Investments in Group Undertakings
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Merchandise
1,578,541 GBP2023-12-31
1,789,782 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,298,536 GBP2023-12-31
2,448,361 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,861,502 GBP2023-12-31
4,784,643 GBP2022-12-31
Other Debtors
Current
13,491 GBP2023-12-31
11,947 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
280,001 GBP2023-12-31
Prepayments/Accrued Income
Current
80,734 GBP2023-12-31
60,433 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,577,484 GBP2023-12-31
7,360,216 GBP2022-12-31
Other Remaining Borrowings
Current
543,664 GBP2023-12-31
1,859,974 GBP2022-12-31
Trade Creditors/Trade Payables
Current
68,906 GBP2023-12-31
56,531 GBP2022-12-31
Amounts owed to group undertakings
Current
1,569,399 GBP2023-12-31
1,707,120 GBP2022-12-31
Corporation Tax Payable
Current
435,673 GBP2022-12-31
Other Taxation & Social Security Payable
Current
319,324 GBP2023-12-31
337,290 GBP2022-12-31
Other Creditors
Current
87,636 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
296,150 GBP2023-12-31
355,363 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
152,123 GBP2023-12-31
152,123 GBP2022-12-31
Between one and five year
28,081 GBP2023-12-31
53,203 GBP2022-12-31
All periods
180,204 GBP2023-12-31
205,326 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-43,220 GBP2023-12-31
-54,832 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
270,000 shares2023-12-31