Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
110,641,867 GBP2022-01-01 ~ 2022-12-31
91,936,539 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-72,929,869 GBP2022-01-01 ~ 2022-12-31
-57,773,295 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
37,711,998 GBP2022-01-01 ~ 2022-12-31
34,163,244 GBP2021-01-01 ~ 2021-12-31
Other operating income
7,678,000 GBP2022-01-01 ~ 2022-12-31
7,885,000 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-42,551,855 GBP2022-01-01 ~ 2022-12-31
-38,923,985 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,838,143 GBP2022-01-01 ~ 2022-12-31
3,124,259 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
6,567,330 GBP2022-01-01 ~ 2022-12-31
1,921,719 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,644,039 GBP2022-01-01 ~ 2022-12-31
1,921,719 GBP2021-01-01 ~ 2021-12-31
Current Assets
35,785,863 GBP2022-12-31
34,757,880 GBP2021-12-31
Total assets
138,273,730 GBP2022-12-31
128,792,383 GBP2021-12-31
Equity
Called up share capital
250,000 GBP2022-12-31
250,000 GBP2021-12-31
250,000 GBP2020-12-31
Share premium
933,070 GBP2022-12-31
933,070 GBP2021-12-31
933,070 GBP2020-12-31
Retained earnings (accumulated losses)
18,891,410 GBP2022-12-31
17,247,371 GBP2021-12-31
18,925,633 GBP2020-12-31
Equity
20,074,480 GBP2022-12-31
18,430,441 GBP2021-12-31
20,108,703 GBP2020-12-31
Bank Overdrafts
Current
9,106,717 GBP2022-12-31
17,535,371 GBP2021-12-31
Total liabilities
118,199,250 GBP2022-12-31
110,361,942 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,599,981 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-3,599,981 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,644,039 GBP2022-01-01 ~ 2022-12-31
1,921,719 GBP2021-01-01 ~ 2021-12-31
Bank Overdrafts
-9,106,717 GBP2022-12-31
-17,535,371 GBP2021-12-31
-6,335,053 GBP2020-12-31
Wages/Salaries
26,648,144 GBP2022-01-01 ~ 2022-12-31
25,259,015 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
4,154,679 GBP2022-01-01 ~ 2022-12-31
3,978,388 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
1,023,620 GBP2022-01-01 ~ 2022-12-31
1,027,371 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
31,826,443 GBP2022-01-01 ~ 2022-12-31
30,264,774 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1422022-01-01 ~ 2022-12-31
1382021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,927,526 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
2,232,955 GBP2022-01-01 ~ 2022-12-31
1,233,220 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
396,782 GBP2022-01-01 ~ 2022-12-31
464,688 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
-162,331 GBP2022-01-01 ~ 2022-12-31
209,453 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
1,051,216 GBP2022-01-01 ~ 2022-12-31
359,297 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
2,124,364 GBP2022-12-31
2,902,296 GBP2021-12-31
Furniture and fittings
3,024,114 GBP2022-12-31
3,681,091 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
5,148,478 GBP2022-12-31
6,583,387 GBP2021-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-570,901 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-1,500,320 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,224,095 GBP2022-12-31
2,000,003 GBP2021-12-31
Furniture and fittings
2,436,835 GBP2022-12-31
2,577,712 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,660,930 GBP2022-12-31
4,577,715 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
153,511 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
376,944 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
530,455 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-517,821 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,447,240 GBP2022-01-01 ~ 2022-12-31
Merchandise
2,346,460 GBP2022-12-31
640,416 GBP2021-12-31
Finished Goods
5,604,530 GBP2022-12-31
4,113,946 GBP2021-12-31
Total Inventories
7,950,990 GBP2022-12-31
4,754,362 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
18,286,510 GBP2022-12-31
11,360,325 GBP2021-12-31
Amount of value-added tax that is recoverable
Current
97,361 GBP2022-12-31
717,492 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
6,567,330 GBP2022-01-01 ~ 2022-12-31
Trade Creditors/Trade Payables
Current
6,822,478 GBP2022-12-31
4,451,097 GBP2021-12-31
Other Taxation & Social Security Payable
Current
330,614 GBP2022-12-31
321,415 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
9,239,458 GBP2022-12-31
17,666,006 GBP2021-12-31
Non-current
85,660,335 GBP2022-12-31
75,793,076 GBP2021-12-31
Total Borrowings
94,899,793 GBP2022-12-31
Net Deferred Tax Liability/Asset
-243,365 GBP2022-12-31
-240,133 GBP2021-12-31