Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
17,129,550 GBP2023-01-01 ~ 2023-12-31
16,228,224 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
11,095,109 GBP2023-01-01 ~ 2023-12-31
10,493,219 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,034,441 GBP2023-01-01 ~ 2023-12-31
5,735,005 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,482,834 GBP2023-01-01 ~ 2023-12-31
3,929,830 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,580,474 GBP2023-01-01 ~ 2023-12-31
1,805,175 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
52,331 GBP2023-01-01 ~ 2023-12-31
1,190 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
1 GBP2023-01-01 ~ 2023-12-31
10 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,633,496 GBP2023-01-01 ~ 2023-12-31
1,806,355 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
326,077 GBP2023-01-01 ~ 2023-12-31
342,829 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,307,419 GBP2023-01-01 ~ 2023-12-31
1,463,526 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,307,419 GBP2023-01-01 ~ 2023-12-31
1,463,526 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
86,244 GBP2023-12-31
81,582 GBP2022-12-31
Total Inventories
3,625,404 GBP2023-12-31
3,926,441 GBP2022-12-31
Debtors
505,440 GBP2023-12-31
969,931 GBP2022-12-31
Current assets - Investments
3,438,640 GBP2023-12-31
Cash at bank and in hand
1,459,965 GBP2023-12-31
6,982,886 GBP2022-12-31
Current Assets
9,029,449 GBP2023-12-31
11,879,258 GBP2022-12-31
Creditors
Current
2,564,961 GBP2023-12-31
4,256,884 GBP2022-12-31
Net Current Assets/Liabilities
6,464,488 GBP2023-12-31
7,622,374 GBP2022-12-31
Total Assets Less Current Liabilities
6,550,732 GBP2023-12-31
7,703,956 GBP2022-12-31
Net Assets/Liabilities
6,529,171 GBP2023-12-31
7,688,002 GBP2022-12-31
Equity
Called up share capital
359 GBP2023-12-31
359 GBP2022-12-31
359 GBP2021-12-31
Share premium
239,911 GBP2023-12-31
239,911 GBP2022-12-31
239,911 GBP2021-12-31
Retained earnings (accumulated losses)
6,288,901 GBP2023-12-31
7,447,732 GBP2022-12-31
5,984,206 GBP2021-12-31
Equity
6,529,171 GBP2023-12-31
7,688,002 GBP2022-12-31
6,224,476 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,307,419 GBP2023-01-01 ~ 2023-12-31
1,463,526 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,466,250 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,466,250 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,100,935 GBP2023-01-01 ~ 2023-12-31
1,750,116 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
199,229 GBP2023-01-01 ~ 2023-12-31
179,455 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,467 GBP2023-01-01 ~ 2023-12-31
49,050 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,362,631 GBP2023-01-01 ~ 2023-12-31
1,978,621 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
672023-01-01 ~ 2023-12-31
622022-01-01 ~ 2022-12-31
Director Remuneration
152,913 GBP2023-01-01 ~ 2023-12-31
116,159 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
19,539 GBP2023-01-01 ~ 2023-12-31
21,265 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,122 GBP2023-01-01 ~ 2023-12-31
9,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
320,470 GBP2023-01-01 ~ 2023-12-31
342,829 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
408,374 GBP2023-01-01 ~ 2023-12-31
343,207 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
69,668 GBP2023-12-31
66,619 GBP2022-12-31
Furniture and fittings
124,371 GBP2023-12-31
106,186 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
227,969 GBP2023-12-31
206,735 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,967 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-2,967 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
40,351 GBP2023-12-31
36,113 GBP2022-12-31
Furniture and fittings
70,011 GBP2023-12-31
59,135 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
141,725 GBP2023-12-31
125,153 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
7,205 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
10,876 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
19,539 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,967 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,967 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
29,317 GBP2023-12-31
30,506 GBP2022-12-31
Furniture and fittings
54,360 GBP2023-12-31
47,051 GBP2022-12-31
Merchandise
3,625,404 GBP2023-12-31
3,926,441 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
320,420 GBP2023-12-31
499,472 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
41,978 GBP2023-12-31
Other Debtors
Current
6,744 GBP2023-12-31
25,210 GBP2022-12-31
Prepayments
Current
136,298 GBP2023-12-31
445,249 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
505,440 GBP2023-12-31
969,931 GBP2022-12-31
Trade Creditors/Trade Payables
Current
460,173 GBP2023-12-31
362,305 GBP2022-12-31
Amounts owed to group undertakings
Current
196,876 GBP2023-12-31
1,778,538 GBP2022-12-31
Corporation Tax Payable
Current
291,386 GBP2023-12-31
178,925 GBP2022-12-31
Other Taxation & Social Security Payable
Current
48,418 GBP2023-12-31
50,632 GBP2022-12-31
Other Creditors
Current
200,295 GBP2023-12-31
380,132 GBP2022-12-31
Accrued Liabilities
Current
1,367,813 GBP2023-12-31
1,506,352 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
21,561 GBP2023-12-31
15,954 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
359 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,307,419 GBP2023-01-01 ~ 2023-12-31