(expand)Turnover/Revenue
9,068,879 GBP2023-01-01 ~ 2023-12-31
9,907,431 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
5,500,064 GBP2023-01-01 ~ 2023-12-31
6,135,200 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,568,815 GBP2023-01-01 ~ 2023-12-31
3,772,231 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
742,206 GBP2023-01-01 ~ 2023-12-31
627,527 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,610,895 GBP2023-01-01 ~ 2023-12-31
1,417,472 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,215,714 GBP2023-01-01 ~ 2023-12-31
1,727,232 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
61,506 GBP2023-01-01 ~ 2023-12-31
34,305 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,565,534 GBP2023-01-01 ~ 2023-12-31
2,361,078 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
187,034 GBP2023-01-01 ~ 2023-12-31
190,601 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,378,500 GBP2023-01-01 ~ 2023-12-31
2,170,477 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,378,500 GBP2023-01-01 ~ 2023-12-31
2,170,477 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
665 GBP2023-12-31
953 GBP2022-12-31
Property, Plant & Equipment
673,832 GBP2023-12-31
635,880 GBP2022-12-31
Fixed Assets - Investments
4,814,000 GBP2023-12-31
4,814,000 GBP2022-12-31
Fixed Assets
5,488,497 GBP2023-12-31
5,450,833 GBP2022-12-31
Total Inventories
1,969,009 GBP2023-12-31
2,131,806 GBP2022-12-31
Debtors
2,819,257 GBP2023-12-31
2,499,595 GBP2022-12-31
Cash at bank and in hand
725,890 GBP2023-12-31
388,385 GBP2022-12-31
Current Assets
5,514,156 GBP2023-12-31
5,019,786 GBP2022-12-31
Creditors
Current
6,457,893 GBP2023-12-31
6,696,442 GBP2022-12-31
Net Current Assets/Liabilities
-943,737 GBP2023-12-31
-1,676,656 GBP2022-12-31
Total Assets Less Current Liabilities
4,544,760 GBP2023-12-31
3,774,177 GBP2022-12-31
Creditors
Non-current
-24,019 GBP2023-12-31
Net Assets/Liabilities
4,338,549 GBP2023-12-31
3,617,116 GBP2022-12-31
Equity
Called up share capital
104 GBP2023-12-31
104 GBP2022-12-31
104 GBP2021-12-31
Share premium
287,991 GBP2023-12-31
287,991 GBP2022-12-31
287,991 GBP2021-12-31
Capital redemption reserve
5 GBP2023-12-31
5 GBP2022-12-31
5 GBP2021-12-31
Retained earnings (accumulated losses)
4,050,449 GBP2023-12-31
3,329,016 GBP2022-12-31
2,987,090 GBP2021-12-31
Equity
4,338,549 GBP2023-12-31
3,617,116 GBP2022-12-31
3,275,190 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-657,067 GBP2023-01-01 ~ 2023-12-31
-1,828,551 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-657,067 GBP2023-01-01 ~ 2023-12-31
-1,828,551 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,378,500 GBP2023-01-01 ~ 2023-12-31
2,170,477 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-238,370 GBP2023-12-31
Wages/Salaries
2,044,864 GBP2023-01-01 ~ 2023-12-31
1,971,920 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
191,194 GBP2023-01-01 ~ 2023-12-31
190,572 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,463 GBP2023-01-01 ~ 2023-12-31
95,305 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,317,521 GBP2023-01-01 ~ 2023-12-31
2,257,797 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
542023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Director Remuneration
195,536 GBP2023-01-01 ~ 2023-12-31
165,600 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
115,895 GBP2023-01-01 ~ 2023-12-31
106,693 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,800 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
180,246 GBP2023-01-01 ~ 2023-12-31
208,674 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
391,384 GBP2023-01-01 ~ 2023-12-31
448,605 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
5,727 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
5,062 GBP2023-12-31
4,774 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
288 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
665 GBP2023-12-31
953 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,562,153 GBP2023-12-31
1,528,988 GBP2022-12-31
Furniture and fittings
610,889 GBP2023-12-31
583,960 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,445,742 GBP2023-12-31
2,288,121 GBP2022-12-31
Motor vehicles
45,289 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,121,213 GBP2023-12-31
1,050,107 GBP2022-12-31
Furniture and fittings
523,972 GBP2023-12-31
494,999 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,771,910 GBP2023-12-31
1,652,241 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
71,106 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
28,973 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,774 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
119,669 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
3,774 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
440,940 GBP2023-12-31
478,881 GBP2022-12-31
Furniture and fittings
86,917 GBP2023-12-31
88,961 GBP2022-12-31
Motor vehicles
41,515 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
39,959 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
19,100 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
3,774 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
3,774 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
41,515 GBP2023-12-31
Under hire purchased contracts or finance leases
41,515 GBP2023-12-31
20,859 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
20,859 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
4,814,000 GBP2022-12-31
Investments in Group Undertakings
4,814,000 GBP2023-12-31
4,814,000 GBP2022-12-31
Merchandise
1,969,009 GBP2023-12-31
2,131,806 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,385,723 GBP2023-12-31
1,568,490 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,248,192 GBP2023-12-31
855,541 GBP2022-12-31
Other Debtors
Current
27,832 GBP2023-12-31
8,160 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
26,270 GBP2023-12-31
26,126 GBP2022-12-31
Prepayments
Current
14,995 GBP2023-12-31
13,496 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,819,257 GBP2023-12-31
2,499,595 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
238,370 GBP2023-12-31
Other Remaining Borrowings
Current
45,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
17,074 GBP2023-12-31
10,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
276,577 GBP2023-12-31
168,243 GBP2022-12-31
Amounts owed to group undertakings
Current
5,388,752 GBP2023-12-31
5,324,370 GBP2022-12-31
Corporation Tax Payable
Current
173,864 GBP2023-12-31
521,724 GBP2022-12-31
Other Taxation & Social Security Payable
Current
48,228 GBP2023-12-31
48,525 GBP2022-12-31
Other Creditors
Current
61,211 GBP2023-12-31
10,423 GBP2022-12-31
Accrued Liabilities
Current
23,392 GBP2023-12-31
152,325 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
24,019 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
238,370 GBP2023-12-31
45,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
24,019 GBP2023-12-31
hire purchase agreements
41,093 GBP2023-12-31
10,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
118,494 GBP2023-12-31
80,500 GBP2022-12-31
Between one and five year
107,064 GBP2023-12-31
161,000 GBP2022-12-31
All periods
225,558 GBP2023-12-31
241,500 GBP2022-12-31
Bank Overdrafts
Secured
238,370 GBP2023-12-31
Total Borrowings
Secured
279,463 GBP2023-12-31
55,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
182,192 GBP2023-12-31
157,061 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
26 shares2023-12-31
Class 2 ordinary share
78 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,378,500 GBP2023-01-01 ~ 2023-12-31