Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
10,662,563 GBP2023-01-01 ~ 2023-12-31
9,063,317 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,937,877 GBP2023-01-01 ~ 2023-12-31
-5,788,706 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,724,686 GBP2023-01-01 ~ 2023-12-31
3,274,611 GBP2022-01-01 ~ 2022-12-31
Other operating income
999,435 GBP2023-01-01 ~ 2023-12-31
2,502,272 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,617,210 GBP2023-01-01 ~ 2023-12-31
-3,863,547 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
106,911 GBP2023-01-01 ~ 2023-12-31
1,913,336 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
493,250 GBP2023-01-01 ~ 2023-12-31
2,148,318 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
493,250 GBP2023-01-01 ~ 2023-12-31
2,148,318 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,062,438 GBP2023-12-31
321,878 GBP2022-12-31
Current Assets
9,281,399 GBP2023-12-31
10,039,536 GBP2022-12-31
Total assets
9,503,011 GBP2023-12-31
10,231,534 GBP2022-12-31
Equity
Called up share capital
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Share premium
498,000 GBP2023-12-31
498,000 GBP2022-12-31
Retained earnings (accumulated losses)
6,051,389 GBP2023-12-31
6,558,139 GBP2022-12-31
Equity
6,551,389 GBP2023-12-31
7,058,139 GBP2022-12-31
Total liabilities
2,951,622 GBP2023-12-31
3,173,395 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,148,318 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,291,844 GBP2023-01-01 ~ 2023-12-31
2,077,173 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
220,573 GBP2023-01-01 ~ 2023-12-31
237,432 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,757 GBP2023-01-01 ~ 2023-12-31
32,068 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,549,174 GBP2023-01-01 ~ 2023-12-31
2,346,673 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
812023-01-01 ~ 2023-12-31
692022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
386,624 GBP2023-01-01 ~ 2023-12-31
234,982 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
79,578 GBP2023-01-01 ~ 2023-12-31
50,603 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
115,914 GBP2023-01-01 ~ 2023-12-31
408,180 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
95,076 GBP2023-12-31
85,987 GBP2022-12-31
Motor vehicles
168,867 GBP2023-12-31
117,387 GBP2022-12-31
Computers
130,567 GBP2023-12-31
123,805 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
394,510 GBP2023-12-31
327,179 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-41,861 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-41,861 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
26,861 GBP2023-12-31
7,666 GBP2022-12-31
Motor vehicles
43,005 GBP2023-12-31
51,568 GBP2022-12-31
Computers
117,237 GBP2023-12-31
90,152 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
187,103 GBP2023-12-31
149,386 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
19,195 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
33,298 GBP2023-01-01 ~ 2023-12-31
Computers
27,085 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,578 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-41,861 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-41,861 GBP2023-01-01 ~ 2023-12-31
Merchandise
128,520 GBP2023-12-31
418,988 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,604,721 GBP2023-12-31
1,778,214 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,770,197 GBP2023-12-31
6,881,384 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
3,532 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
999 shares2023-12-31
Class 2 ordinary share
1 shares2023-12-31
Class 3 ordinary share
1,000 shares2023-12-31
Trade Creditors/Trade Payables
Current
585,922 GBP2023-12-31
224,089 GBP2022-12-31
Other Taxation & Social Security Payable
Current
55,572 GBP2023-12-31
58,809 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,303,635 GBP2023-12-31
2,795,067 GBP2022-12-31
Net Deferred Tax Liability/Asset
-14,205 GBP2023-12-31
-14,205 GBP2022-12-31