Par Value of Share
Class 1 ordinary share
12022-09-30 ~ 2023-09-29
Turnover/Revenue
22,511,142 GBP2022-09-30 ~ 2023-09-29
21,979,473 GBP2021-09-30 ~ 2022-09-29
Cost of Sales
17,420,294 GBP2022-09-30 ~ 2023-09-29
16,368,857 GBP2021-09-30 ~ 2022-09-29
Gross Profit/Loss
5,090,848 GBP2022-09-30 ~ 2023-09-29
5,610,616 GBP2021-09-30 ~ 2022-09-29
Distribution Costs
1,540,889 GBP2022-09-30 ~ 2023-09-29
1,760,037 GBP2021-09-30 ~ 2022-09-29
Administrative Expenses
2,837,585 GBP2022-09-30 ~ 2023-09-29
2,530,670 GBP2021-09-30 ~ 2022-09-29
Operating Profit/Loss
720,517 GBP2022-09-30 ~ 2023-09-29
1,380,933 GBP2021-09-30 ~ 2022-09-29
Other Interest Receivable/Similar Income (Finance Income)
57,049 GBP2022-09-30 ~ 2023-09-29
7,820 GBP2021-09-30 ~ 2022-09-29
Interest Payable/Similar Charges (Finance Costs)
152,222 GBP2022-09-30 ~ 2023-09-29
58,601 GBP2021-09-30 ~ 2022-09-29
Profit/Loss on Ordinary Activities Before Tax
625,344 GBP2022-09-30 ~ 2023-09-29
1,330,152 GBP2021-09-30 ~ 2022-09-29
Tax/Tax Credit on Profit or Loss on Ordinary Activities
140,855 GBP2022-09-30 ~ 2023-09-29
255,919 GBP2021-09-30 ~ 2022-09-29
Profit/Loss
484,489 GBP2022-09-30 ~ 2023-09-29
1,074,233 GBP2021-09-30 ~ 2022-09-29
Comprehensive Income/Expense
484,489 GBP2022-09-30 ~ 2023-09-29
1,074,233 GBP2021-09-30 ~ 2022-09-29
Property, Plant & Equipment
172,745 GBP2023-09-29
117,313 GBP2022-09-29
Total Inventories
9,514,180 GBP2023-09-29
9,804,899 GBP2022-09-29
Debtors
4,181,606 GBP2023-09-29
5,352,517 GBP2022-09-29
Cash at bank and in hand
139,110 GBP2023-09-29
230,598 GBP2022-09-29
Current Assets
13,834,896 GBP2023-09-29
15,388,014 GBP2022-09-29
Creditors
Current
12,918,730 GBP2023-09-29
13,973,938 GBP2022-09-29
Net Current Assets/Liabilities
916,166 GBP2023-09-29
1,414,076 GBP2022-09-29
Total Assets Less Current Liabilities
1,088,911 GBP2023-09-29
1,531,389 GBP2022-09-29
Net Assets/Liabilities
987,685 GBP2023-09-29
1,453,196 GBP2022-09-29
Equity
Called up share capital
132 GBP2023-09-29
132 GBP2022-09-29
132 GBP2021-09-29
Capital redemption reserve
1 GBP2023-09-29
1 GBP2022-09-29
1 GBP2021-09-29
Retained earnings (accumulated losses)
987,552 GBP2023-09-29
1,453,063 GBP2022-09-29
778,831 GBP2021-09-29
Equity
987,685 GBP2023-09-29
1,453,196 GBP2022-09-29
778,964 GBP2021-09-29
Dividends Paid
Retained earnings (accumulated losses)
-950,000 GBP2022-09-30 ~ 2023-09-29
-400,001 GBP2021-09-30 ~ 2022-09-29
Dividends Paid
-950,000 GBP2022-09-30 ~ 2023-09-29
-400,001 GBP2021-09-30 ~ 2022-09-29
Comprehensive Income/Expense
Retained earnings (accumulated losses)
484,489 GBP2022-09-30 ~ 2023-09-29
1,074,233 GBP2021-09-30 ~ 2022-09-29
Wages/Salaries
1,113,330 GBP2022-09-30 ~ 2023-09-29
984,903 GBP2021-09-30 ~ 2022-09-29
Social Security Costs
114,276 GBP2022-09-30 ~ 2023-09-29
98,189 GBP2021-09-30 ~ 2022-09-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
101,415 GBP2022-09-30 ~ 2023-09-29
86,562 GBP2021-09-30 ~ 2022-09-29
Staff Costs/Employee Benefits Expense
1,329,021 GBP2022-09-30 ~ 2023-09-29
1,169,654 GBP2021-09-30 ~ 2022-09-29
Average Number of Employees
312022-09-30 ~ 2023-09-29
242021-09-30 ~ 2022-09-29
Director Remuneration
95,217 GBP2022-09-30 ~ 2023-09-29
83,558 GBP2021-09-30 ~ 2022-09-29
Property, Plant & Equipment - Depreciation Expense
Owned assets
17,679 GBP2022-09-30 ~ 2023-09-29
17,880 GBP2021-09-30 ~ 2022-09-29
Audit Fees/Expenses
25,584 GBP2022-09-30 ~ 2023-09-29
21,700 GBP2021-09-30 ~ 2022-09-29
Current Tax for the Period
123,197 GBP2022-09-30 ~ 2023-09-29
245,680 GBP2021-09-30 ~ 2022-09-29
Tax Expense/Credit at Applicable Tax Rate
156,336 GBP2022-09-30 ~ 2023-09-29
252,729 GBP2021-09-30 ~ 2022-09-29
Property, Plant & Equipment - Gross Cost
Plant and equipment
243,470 GBP2023-09-29
179,194 GBP2022-09-29
Furniture and fittings
15,329 GBP2023-09-29
14,834 GBP2022-09-29
Motor vehicles
98,638 GBP2023-09-29
78,643 GBP2022-09-29
Property, Plant & Equipment - Gross Cost
357,437 GBP2023-09-29
272,671 GBP2022-09-29
Property, Plant & Equipment - Disposals
Plant and equipment
-649 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment - Disposals
-649 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
128,762 GBP2023-09-29
113,839 GBP2022-09-29
Furniture and fittings
14,154 GBP2023-09-29
13,493 GBP2022-09-29
Motor vehicles
41,776 GBP2023-09-29
28,026 GBP2022-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
184,692 GBP2023-09-29
155,358 GBP2022-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
15,083 GBP2022-09-30 ~ 2023-09-29
Furniture and fittings
661 GBP2022-09-30 ~ 2023-09-29
Motor vehicles
13,750 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
29,494 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-160 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-160 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment
Plant and equipment
114,708 GBP2023-09-29
65,355 GBP2022-09-29
Furniture and fittings
1,175 GBP2023-09-29
1,341 GBP2022-09-29
Motor vehicles
56,862 GBP2023-09-29
50,617 GBP2022-09-29
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
42,880 GBP2023-09-29
17,970 GBP2022-09-29
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
24,910 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
11,511 GBP2023-09-29
9,384 GBP2022-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
2,127 GBP2022-09-30 ~ 2023-09-29
Motor vehicles, Under hire purchased contracts or finance leases
9,688 GBP2022-09-30 ~ 2023-09-29
Under hire purchased contracts or finance leases
11,815 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
31,369 GBP2023-09-29
8,586 GBP2022-09-29
Motor vehicles, Under hire purchased contracts or finance leases
44,676 GBP2023-09-29
34,369 GBP2022-09-29
Under hire purchased contracts or finance leases
76,045 GBP2023-09-29
42,955 GBP2022-09-29
Merchandise
9,514,180 GBP2023-09-29
9,804,899 GBP2022-09-29
Trade Debtors/Trade Receivables
Current
3,749,084 GBP2023-09-29
4,368,765 GBP2022-09-29
Amounts Owed by Group Undertakings
Current
47,050 GBP2023-09-29
3,660 GBP2022-09-29
Other Debtors
Current
81,591 GBP2023-09-29
31,892 GBP2022-09-29
Amount of corporation tax that is recoverable
Current
136,014 GBP2023-09-29
373,981 GBP2022-09-29
Prepayments
Current
166,321 GBP2023-09-29
563,901 GBP2022-09-29
Debtors
Current, Amounts falling due within one year
4,181,606 GBP2023-09-29
5,352,517 GBP2022-09-29
Bank Borrowings/Overdrafts
Current
10,000 GBP2023-09-29
117,752 GBP2022-09-29
Finance Lease Liabilities - Total Present Value
Current
38,719 GBP2023-09-29
13,657 GBP2022-09-29
Trade Creditors/Trade Payables
Current
3,496,371 GBP2023-09-29
5,431,815 GBP2022-09-29
Amounts owed to group undertakings
Current
4,454,567 GBP2023-09-29
3,737,210 GBP2022-09-29
Corporation Tax Payable
Current
385,039 GBP2023-09-29
364,037 GBP2022-09-29
Other Taxation & Social Security Payable
Current
29,511 GBP2023-09-29
46,510 GBP2022-09-29
Amount of value-added tax that is payable
233,241 GBP2023-09-29
39,632 GBP2022-09-29
Other Creditors
Current
3,944,344 GBP2023-09-29
3,946,653 GBP2022-09-29
Amounts Owed to Related Parties
106,152 GBP2023-09-29
26,534 GBP2022-09-29
Accrued Liabilities
Current
155,082 GBP2023-09-29
185,748 GBP2022-09-29
Bank Borrowings/Overdrafts
Non-current
17,500 GBP2023-09-29
27,500 GBP2022-09-29
Finance Lease Liabilities - Total Present Value
Non-current
47,924 GBP2023-09-29
32,549 GBP2022-09-29
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-09-29
10,000 GBP2022-09-29
Total Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-09-29
117,752 GBP2022-09-29
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-09-29
10,000 GBP2022-09-29
Non-current, Between two and five year
7,500 GBP2023-09-29
17,500 GBP2022-09-29
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
47,924 GBP2023-09-29
32,549 GBP2022-09-29
hire purchase agreements
86,643 GBP2023-09-29
46,206 GBP2022-09-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
143,944 GBP2023-09-29
148,675 GBP2022-09-29
Between one and five year
490,000 GBP2023-09-29
560,000 GBP2022-09-29
More than five year
70,000 GBP2022-09-29
All periods
633,944 GBP2023-09-29
778,675 GBP2022-09-29
Net Deferred Tax Liability/Asset
35,802 GBP2023-09-29
18,144 GBP2022-09-29
Amounts set aside to cover potential liabilities or losses
Deferred taxation
35,802 GBP2023-09-29
18,144 GBP2022-09-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
132 shares2023-09-29
Profit/Loss
Retained earnings (accumulated losses)
484,489 GBP2022-09-30 ~ 2023-09-29