Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
14,275,680 GBP2023-01-01 ~ 2023-12-31
13,728,851 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
9,417,539 GBP2023-01-01 ~ 2023-12-31
9,173,462 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,858,141 GBP2023-01-01 ~ 2023-12-31
4,555,389 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
2,918,703 GBP2023-01-01 ~ 2023-12-31
2,727,246 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
747,869 GBP2023-01-01 ~ 2023-12-31
702,033 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,191,569 GBP2023-01-01 ~ 2023-12-31
1,132,110 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
41,403 GBP2023-01-01 ~ 2023-12-31
3,601 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
12,548 GBP2023-01-01 ~ 2023-12-31
21,718 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,220,424 GBP2023-01-01 ~ 2023-12-31
1,113,993 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
286,507 GBP2023-01-01 ~ 2023-12-31
209,300 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
933,917 GBP2023-01-01 ~ 2023-12-31
904,693 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
933,917 GBP2023-01-01 ~ 2023-12-31
904,693 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
466,254 GBP2023-12-31
455,037 GBP2022-12-31
Fixed Assets
466,254 GBP2023-12-31
455,037 GBP2022-12-31
Total Inventories
528,880 GBP2023-12-31
454,450 GBP2022-12-31
Debtors
1,361,278 GBP2023-12-31
1,158,024 GBP2022-12-31
Cash at bank and in hand
1,524,911 GBP2023-12-31
1,359,201 GBP2022-12-31
Current Assets
3,415,069 GBP2023-12-31
2,971,675 GBP2022-12-31
Creditors
Current
1,231,643 GBP2023-12-31
1,189,014 GBP2022-12-31
Net Current Assets/Liabilities
2,183,426 GBP2023-12-31
1,782,661 GBP2022-12-31
Total Assets Less Current Liabilities
2,649,680 GBP2023-12-31
2,237,698 GBP2022-12-31
Creditors
Non-current
-80,220 GBP2023-12-31
-152,629 GBP2022-12-31
Net Assets/Liabilities
2,460,726 GBP2023-12-31
1,980,809 GBP2022-12-31
Equity
Called up share capital
35,290 GBP2023-12-31
35,290 GBP2022-12-31
35,290 GBP2021-12-31
Share premium
25,200 GBP2023-12-31
25,200 GBP2022-12-31
25,200 GBP2021-12-31
Retained earnings (accumulated losses)
2,400,236 GBP2023-12-31
1,920,319 GBP2022-12-31
1,283,626 GBP2021-12-31
Equity
2,460,726 GBP2023-12-31
1,980,809 GBP2022-12-31
1,344,116 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-454,000 GBP2023-01-01 ~ 2023-12-31
-268,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-454,000 GBP2023-01-01 ~ 2023-12-31
-268,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
933,917 GBP2023-01-01 ~ 2023-12-31
904,693 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,194,562 GBP2023-01-01 ~ 2023-12-31
2,052,317 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
189,742 GBP2023-01-01 ~ 2023-12-31
181,497 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
106,498 GBP2023-01-01 ~ 2023-12-31
124,815 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,490,802 GBP2023-01-01 ~ 2023-12-31
2,358,629 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
862023-01-01 ~ 2023-12-31
872022-01-01 ~ 2022-12-31
Director Remuneration
90,554 GBP2023-01-01 ~ 2023-12-31
74,900 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
110,022 GBP2023-01-01 ~ 2023-12-31
148,927 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,000 GBP2023-01-01 ~ 2023-12-31
7,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
282,033 GBP2023-01-01 ~ 2023-12-31
166,488 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
287,044 GBP2023-01-01 ~ 2023-12-31
211,659 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
16,750 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
16,750 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
816,028 GBP2023-12-31
801,101 GBP2022-12-31
Furniture and fittings
130,207 GBP2023-12-31
118,165 GBP2022-12-31
Motor vehicles
1,047,450 GBP2023-12-31
892,178 GBP2022-12-31
Computers
189,417 GBP2023-12-31
180,315 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,183,102 GBP2023-12-31
1,991,759 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-56,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-56,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
761,894 GBP2023-12-31
717,106 GBP2022-12-31
Furniture and fittings
118,366 GBP2023-12-31
118,165 GBP2022-12-31
Motor vehicles
672,994 GBP2023-12-31
549,387 GBP2022-12-31
Computers
163,594 GBP2023-12-31
152,064 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,716,848 GBP2023-12-31
1,536,722 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
44,788 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
201 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
179,857 GBP2023-01-01 ~ 2023-12-31
Computers
11,530 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
236,376 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-56,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-56,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
54,134 GBP2023-12-31
83,995 GBP2022-12-31
Furniture and fittings
11,841 GBP2023-12-31
Motor vehicles
374,456 GBP2023-12-31
342,791 GBP2022-12-31
Computers
25,823 GBP2023-12-31
28,251 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
126,354 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
189,348 GBP2023-12-31
322,182 GBP2022-12-31
Merchandise
528,880 GBP2023-12-31
454,450 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,282,127 GBP2023-12-31
1,084,605 GBP2022-12-31
Other Debtors
Current
2,289 GBP2023-12-31
1,647 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
10,990 GBP2023-12-31
11,549 GBP2022-12-31
Prepayments
Current
65,872 GBP2023-12-31
60,223 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,361,278 GBP2023-12-31
1,158,024 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
72,408 GBP2023-12-31
101,459 GBP2022-12-31
Trade Creditors/Trade Payables
Current
709,213 GBP2023-12-31
798,224 GBP2022-12-31
Corporation Tax Payable
Current
280,922 GBP2023-12-31
166,488 GBP2022-12-31
Other Taxation & Social Security Payable
Current
59,427 GBP2023-12-31
55,657 GBP2022-12-31
Other Creditors
Current
14,891 GBP2023-12-31
12,789 GBP2022-12-31
Accrued Liabilities
Current
87,419 GBP2023-12-31
40,035 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
80,220 GBP2023-12-31
152,629 GBP2022-12-31
Between one and five year, hire purchase agreements
80,220 GBP2023-12-31
152,629 GBP2022-12-31
hire purchase agreements
152,628 GBP2023-12-31
254,088 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
106,068 GBP2023-12-31
107,496 GBP2022-12-31
Between one and five year
83,069 GBP2023-12-31
112,047 GBP2022-12-31
All periods
189,137 GBP2023-12-31
219,543 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
108,734 GBP2023-12-31
104,260 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
35,290 shares2023-12-31