Par Value of Share
Class 1 ordinary share
02022-01-01 ~ 2022-12-31
Class 2 ordinary share
02022-01-01 ~ 2022-12-31
Class 3 ordinary share
02022-01-01 ~ 2022-12-31
Turnover/Revenue
19,186,036 GBP2022-01-01 ~ 2022-12-31
22,909,666 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-15,704,754 GBP2022-01-01 ~ 2022-12-31
-18,852,931 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
3,481,282 GBP2022-01-01 ~ 2022-12-31
4,056,735 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-3,693,754 GBP2022-01-01 ~ 2022-12-31
-2,895,583 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-212,472 GBP2022-01-01 ~ 2022-12-31
1,161,152 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
395 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-430,923 GBP2022-01-01 ~ 2022-12-31
1,003,437 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-402,123 GBP2022-01-01 ~ 2022-12-31
973,623 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-235,173 GBP2022-01-01 ~ 2022-12-31
1,162,908 GBP2021-01-01 ~ 2021-12-31
Fixed Assets
1,843,113 GBP2022-12-31
1,936,539 GBP2021-12-31
Total Inventories
3,493,745 GBP2022-12-31
4,319,511 GBP2021-12-31
Debtors
3,756,180 GBP2022-12-31
5,283,337 GBP2021-12-31
Cash at bank and in hand
709,695 GBP2022-12-31
672,692 GBP2021-12-31
Current Assets
7,959,620 GBP2022-12-31
10,275,540 GBP2021-12-31
Net Current Assets/Liabilities
7,008,328 GBP2022-12-31
7,655,563 GBP2021-12-31
Total Assets Less Current Liabilities
8,851,441 GBP2022-12-31
9,592,102 GBP2021-12-31
Net Assets/Liabilities
8,721,111 GBP2022-12-31
9,452,984 GBP2021-12-31
Equity
Called up share capital
809 GBP2022-12-31
809 GBP2021-12-31
809 GBP2020-12-31
Share premium
9,399 GBP2022-12-31
9,399 GBP2021-12-31
9,399 GBP2020-12-31
Capital redemption reserve
35 GBP2022-12-31
35 GBP2021-12-31
35 GBP2020-12-31
Retained earnings (accumulated losses)
8,186,139 GBP2022-12-31
9,084,962 GBP2021-12-31
8,465,939 GBP2020-12-31
Equity
8,721,111 GBP2022-12-31
9,452,984 GBP2021-12-31
8,644,676 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-402,123 GBP2022-01-01 ~ 2022-12-31
973,623 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-496,700 GBP2022-01-01 ~ 2022-12-31
-354,600 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-496,700 GBP2022-01-01 ~ 2022-12-31
-354,600 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
237,602 GBP2022-01-01 ~ 2022-12-31
202,434 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
107,474 GBP2022-01-01 ~ 2022-12-31
94,139 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,764,420 GBP2022-01-01 ~ 2022-12-31
2,282,508 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
592022-01-01 ~ 2022-12-31
472021-01-01 ~ 2021-12-31
Director Remuneration
156,957 GBP2022-01-01 ~ 2022-12-31
177,585 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
62,173 GBP2022-01-01 ~ 2022-12-31
51,737 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
15,750 GBP2022-01-01 ~ 2022-12-31
15,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
19 GBP2022-01-01 ~ 2022-12-31
19 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
20,000 GBP2021-12-31
Computer software
448,448 GBP2021-12-31
Intangible Assets - Gross Cost
468,448 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
104,789 GBP2022-12-31
37,415 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
67,374 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,587,853 GBP2022-12-31
1,563,728 GBP2021-12-31
Furniture and fittings
301,788 GBP2022-12-31
277,129 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,889,641 GBP2022-12-31
1,840,857 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
181,736 GBP2022-12-31
152,284 GBP2021-12-31
Furniture and fittings
228,451 GBP2022-12-31
183,067 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
410,187 GBP2022-12-31
335,351 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
29,452 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
45,384 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
74,836 GBP2022-01-01 ~ 2022-12-31
Total assets
1,505,506 GBP2021-12-31
Merchandise
3,493,745 GBP2022-12-31
4,319,511 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,056,955 GBP2022-12-31
2,187,516 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
2,033,635 GBP2022-12-31
1,483,890 GBP2021-12-31
Other Debtors
Current
171,672 GBP2022-12-31
1,275,785 GBP2021-12-31
Prepayments
Current
56,068 GBP2022-12-31
24,681 GBP2021-12-31
Debtors
Current
3,756,180 GBP2022-12-31
5,283,337 GBP2021-12-31
Trade Creditors/Trade Payables
Current
214,900 GBP2022-12-31
1,539,223 GBP2021-12-31
Taxation/Social Security Payable
Current
57,231 GBP2022-12-31
80,116 GBP2021-12-31
Other Creditors
Current
384,561 GBP2022-12-31
620,710 GBP2021-12-31
Accrued Liabilities
Current
289,227 GBP2022-12-31
321,607 GBP2021-12-31
Deferred Tax Liabilities
130,330 GBP2022-12-31
139,118 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
130,330 GBP2022-12-31
139,118 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,926 shares2022-12-31
Class 2 ordinary share
1,427 shares2022-12-31
Class 3 ordinary share
1,734 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-402,123 GBP2022-01-01 ~ 2022-12-31