Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Intangible Assets
183,934 GBP2023-12-31
126,785 GBP2022-12-31
Property, Plant & Equipment
539,238 GBP2023-12-31
436,148 GBP2022-12-31
Fixed Assets - Investments
302,102 GBP2023-12-31
30,000 GBP2022-12-31
Fixed Assets
1,025,274 GBP2023-12-31
592,933 GBP2022-12-31
Total Inventories
2,874,309 GBP2023-12-31
3,809,708 GBP2022-12-31
Debtors
3,351,763 GBP2023-12-31
2,199,290 GBP2022-12-31
Cash at bank and in hand
130,535 GBP2023-12-31
276,926 GBP2022-12-31
Current Assets
6,356,607 GBP2023-12-31
6,285,924 GBP2022-12-31
Creditors
Current
4,582,511 GBP2023-12-31
5,512,670 GBP2022-12-31
Net Current Assets/Liabilities
1,774,096 GBP2023-12-31
773,254 GBP2022-12-31
Total Assets Less Current Liabilities
2,799,370 GBP2023-12-31
1,366,187 GBP2022-12-31
Net Assets/Liabilities
2,280,798 GBP2023-12-31
912,421 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Share premium
27,672 GBP2023-12-31
27,672 GBP2022-12-31
27,672 GBP2021-12-31
Equity
2,280,798 GBP2023-12-31
912,421 GBP2022-12-31
736,420 GBP2021-12-31
Retained earnings (accumulated losses)
2,252,126 GBP2023-12-31
883,749 GBP2022-12-31
707,748 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-66,057 GBP2023-01-01 ~ 2023-12-31
-54,707 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-66,057 GBP2023-01-01 ~ 2023-12-31
-54,707 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,434,434 GBP2023-01-01 ~ 2023-12-31
230,708 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,434,434 GBP2023-01-01 ~ 2023-12-31
230,708 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
722023-01-01 ~ 2023-12-31
492022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
218,447 GBP2023-12-31
151,762 GBP2022-12-31
Intangible Assets - Gross Cost
233,001 GBP2023-12-31
151,762 GBP2022-12-31
Intangible assets - Disposals
-5,708 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
14,554 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
49,067 GBP2023-12-31
24,977 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
343 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
24,955 GBP2023-01-01 ~ 2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-865 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
343 GBP2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
14,211 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
41,126 GBP2023-12-31
41,126 GBP2022-12-31
Plant and equipment
441,135 GBP2023-12-31
398,319 GBP2022-12-31
Motor vehicles
466,184 GBP2023-12-31
360,295 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
948,445 GBP2023-12-31
799,740 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-45,055 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-112,550 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-157,605 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
22,529 GBP2023-12-31
13,586 GBP2022-12-31
Plant and equipment
208,543 GBP2023-12-31
157,400 GBP2022-12-31
Motor vehicles
178,135 GBP2023-12-31
192,606 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
409,207 GBP2023-12-31
363,592 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
8,943 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
82,065 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
64,469 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
155,477 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-30,922 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-78,940 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-109,862 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
18,597 GBP2023-12-31
27,540 GBP2022-12-31
Plant and equipment
232,592 GBP2023-12-31
240,919 GBP2022-12-31
Motor vehicles
288,049 GBP2023-12-31
167,689 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
142,969 GBP2023-12-31
118,108 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
24,861 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
50,814 GBP2023-12-31
14,740 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
36,074 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
57,019 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
93,093 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
92,155 GBP2023-12-31
103,368 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
269,582 GBP2023-12-31
152,629 GBP2022-12-31
Under hire purchased contracts or finance leases
361,737 GBP2023-12-31
255,997 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
30,000 GBP2023-12-31
30,000 GBP2022-12-31
Investments in Group Undertakings
30,000 GBP2023-12-31
30,000 GBP2022-12-31
Merchandise
2,874,309 GBP2023-12-31
3,809,708 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,131,669 GBP2023-12-31
2,042,204 GBP2022-12-31
Other Debtors
Current
220,094 GBP2023-12-31
138,606 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,351,763 GBP2023-12-31
2,199,290 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,113,295 GBP2023-12-31
1,425,345 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
101,470 GBP2023-12-31
98,318 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,233,724 GBP2023-12-31
2,457,715 GBP2022-12-31
Corporation Tax Payable
Current
353,409 GBP2023-12-31
Other Taxation & Social Security Payable
Current
509,181 GBP2023-12-31
519,859 GBP2022-12-31
Other Creditors
Current
1,271,432 GBP2023-12-31
1,011,433 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
225,251 GBP2023-12-31
312,917 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
204,928 GBP2023-12-31
140,849 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
87,667 GBP2023-12-31
87,667 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,113,295 GBP2023-12-31
1,425,345 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
87,667 GBP2023-12-31
87,657 GBP2022-12-31
Non-current, Between two and five year
137,584 GBP2023-12-31
194,010 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
204,928 GBP2023-12-31
140,849 GBP2022-12-31
hire purchase agreements
306,398 GBP2023-12-31
239,167 GBP2022-12-31
Bank Overdrafts
Secured
1,025,628 GBP2023-12-31
1,337,678 GBP2022-12-31
Total Borrowings
Secured
1,332,026 GBP2023-12-31
1,576,845 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
88,393 GBP2023-12-31
-18,480 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,434,434 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,434,434 GBP2023-01-01 ~ 2023-12-31