Cost of Sales
-12,596,183 GBP2023-01-01 ~ 2023-12-31
-16,207,829 GBP2021-11-01 ~ 2022-12-31
Distribution Costs
-3,900,545 GBP2023-01-01 ~ 2023-12-31
-4,643,398 GBP2021-11-01 ~ 2022-12-31
Administrative Expenses
-1,401,941 GBP2023-01-01 ~ 2023-12-31
-712,266 GBP2021-11-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,139 GBP2023-01-01 ~ 2023-12-31
207 GBP2021-11-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
112,801 GBP2023-01-01 ~ 2023-12-31
1,348,587 GBP2021-11-01 ~ 2022-12-31
Profit/Loss
89,815 GBP2023-01-01 ~ 2023-12-31
1,122,859 GBP2021-11-01 ~ 2022-12-31
Intangible Assets
Other
105,069 GBP2023-12-31
83,297 GBP2022-12-31
Property, Plant & Equipment
87,761 GBP2023-12-31
135,664 GBP2022-12-31
Fixed Assets - Investments
85 GBP2023-12-31
85 GBP2022-12-31
Fixed Assets
192,915 GBP2023-12-31
219,046 GBP2022-12-31
Debtors
4,603,720 GBP2023-12-31
4,255,257 GBP2022-12-31
Cash at bank and in hand
22,582 GBP2023-12-31
40,411 GBP2022-12-31
Current Assets
14,172,473 GBP2023-12-31
18,446,103 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,554,100 GBP2023-12-31
-6,723,893 GBP2022-12-31
Net Current Assets/Liabilities
11,618,373 GBP2023-12-31
11,722,210 GBP2022-12-31
Total Assets Less Current Liabilities
11,811,288 GBP2023-12-31
11,941,256 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-121,254 GBP2023-12-31
-343,546 GBP2022-12-31
Net Assets/Liabilities
11,675,908 GBP2023-12-31
11,586,093 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-10-31
Retained earnings (accumulated losses)
11,675,808 GBP2023-12-31
11,585,993 GBP2022-12-31
10,463,134 GBP2021-10-31
Equity
11,675,908 GBP2023-12-31
11,586,093 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
89,815 GBP2023-01-01 ~ 2023-12-31
1,122,859 GBP2021-11-01 ~ 2022-12-31
Audit Fees/Expenses
29,550 GBP2023-01-01 ~ 2023-12-31
28,000 GBP2021-11-01 ~ 2022-12-31
Average Number of Employees
342023-01-01 ~ 2023-12-31
322021-11-01 ~ 2022-12-31
Wages/Salaries
1,649,828 GBP2023-01-01 ~ 2023-12-31
1,837,579 GBP2021-11-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
97,804 GBP2023-01-01 ~ 2023-12-31
36,180 GBP2021-11-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,930,245 GBP2023-01-01 ~ 2023-12-31
2,075,252 GBP2021-11-01 ~ 2022-12-31
Director Remuneration
205,364 GBP2023-01-01 ~ 2023-12-31
126,789 GBP2021-11-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,509 GBP2023-01-01 ~ 2023-12-31
-36,395 GBP2021-11-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
144,359 GBP2023-12-31
144,359 GBP2022-12-31
Furniture and fittings
173,562 GBP2023-12-31
158,011 GBP2022-12-31
Motor vehicles
156,994 GBP2023-12-31
156,994 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
474,915 GBP2023-12-31
459,364 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
121,181 GBP2023-12-31
101,109 GBP2022-12-31
Furniture and fittings
121,529 GBP2023-12-31
99,381 GBP2022-12-31
Motor vehicles
144,444 GBP2023-12-31
123,210 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
387,154 GBP2023-12-31
323,700 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
20,072 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
22,148 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
21,234 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
63,454 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
23,178 GBP2023-12-31
43,250 GBP2022-12-31
Furniture and fittings
52,033 GBP2023-12-31
58,630 GBP2022-12-31
Motor vehicles
12,550 GBP2023-12-31
33,784 GBP2022-12-31
Finished Goods/Goods for Resale
9,546,171 GBP2023-12-31
14,150,435 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,046,819 GBP2023-12-31
3,729,330 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
30,173 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
543,438 GBP2023-12-31
76,296 GBP2022-12-31
Other Debtors
Current
477,322 GBP2023-12-31
62,449 GBP2022-12-31
Prepayments/Accrued Income
Current
505,968 GBP2023-12-31
387,182 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,603,720 GBP2023-12-31
4,255,257 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
242,496 GBP2023-12-31
316,704 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
3,143 GBP2023-12-31
9,643 GBP2022-12-31
Trade Creditors/Trade Payables
Current
627,206 GBP2023-12-31
1,099,296 GBP2022-12-31
Amounts owed to group undertakings
Current
366,287 GBP2023-12-31
645,000 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
78,505 GBP2022-12-31
Other Taxation & Social Security Payable
Current
230,407 GBP2023-12-31
63,440 GBP2022-12-31
Other Creditors
Current
950,334 GBP2023-12-31
4,359,989 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
134,227 GBP2023-12-31
151,316 GBP2022-12-31
Creditors
Current
2,554,100 GBP2023-12-31
6,723,893 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
121,254 GBP2023-12-31
343,546 GBP2022-12-31
Bank Borrowings
363,750 GBP2023-12-31
586,042 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
74,208 GBP2022-12-31
-74,208 GBP2022-12-31
Total Borrowings
363,750 GBP2023-12-31
660,250 GBP2022-12-31
Current
242,496 GBP2023-12-31
316,704 GBP2022-12-31
Non-current
121,254 GBP2023-12-31
343,546 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
3,143 GBP2023-12-31
9,643 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
21,559 GBP2023-12-31
28,399 GBP2022-12-31
Between two and five year
4,524 GBP2023-12-31
26,083 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
26,083 GBP2023-12-31
54,482 GBP2022-12-31