(expand)Gross Profit/Loss
2,928,688 GBP2023-01-01 ~ 2023-12-31
2,873,836 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
197,609 GBP2023-01-01 ~ 2023-12-31
176,606 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,548,467 GBP2023-01-01 ~ 2023-12-31
2,399,624 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
193,233 GBP2023-01-01 ~ 2023-12-31
312,853 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
396 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
34,649 GBP2023-01-01 ~ 2023-12-31
468 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
158,584 GBP2023-01-01 ~ 2023-12-31
312,781 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
39,865 GBP2023-01-01 ~ 2023-12-31
72,185 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
118,719 GBP2023-01-01 ~ 2023-12-31
240,596 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
120,173 GBP2023-01-01 ~ 2023-12-31
240,633 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,451 GBP2023-12-31
9,922 GBP2022-12-31
Property, Plant & Equipment
219,258 GBP2023-12-31
288,799 GBP2022-12-31
Fixed Assets
220,709 GBP2023-12-31
298,721 GBP2022-12-31
Total Inventories
4,265,461 GBP2023-12-31
3,809,253 GBP2022-12-31
Debtors
1,789,492 GBP2023-12-31
1,505,244 GBP2022-12-31
Cash at bank and in hand
674,218 GBP2023-12-31
683,528 GBP2022-12-31
Current Assets
6,729,171 GBP2023-12-31
5,998,025 GBP2022-12-31
Creditors
Current
1,416,600 GBP2023-12-31
866,648 GBP2022-12-31
Net Current Assets/Liabilities
5,312,571 GBP2023-12-31
5,131,377 GBP2022-12-31
Total Assets Less Current Liabilities
5,533,280 GBP2023-12-31
5,430,098 GBP2022-12-31
Creditors
Non-current
-2,215 GBP2022-12-31
Net Assets/Liabilities
5,480,559 GBP2023-12-31
5,360,386 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Revaluation reserve
3,857 GBP2023-12-31
8,217 GBP2022-12-31
11,831 GBP2021-12-31
Retained earnings (accumulated losses)
5,475,702 GBP2023-12-31
5,351,169 GBP2022-12-31
5,236,310 GBP2021-12-31
Equity
5,480,559 GBP2023-12-31
5,360,386 GBP2022-12-31
5,249,141 GBP2021-12-31
Dividends Paid
-129,388 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
124,533 GBP2023-01-01 ~ 2023-12-31
244,247 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,561,562 GBP2023-01-01 ~ 2023-12-31
1,413,361 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
159,159 GBP2023-01-01 ~ 2023-12-31
151,708 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,433 GBP2023-01-01 ~ 2023-12-31
26,017 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,747,154 GBP2023-01-01 ~ 2023-12-31
1,591,086 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
492023-01-01 ~ 2023-12-31
492022-01-01 ~ 2022-12-31
Director Remuneration
190,337 GBP2023-01-01 ~ 2023-12-31
180,802 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
91,708 GBP2023-01-01 ~ 2023-12-31
86,416 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
6,700 GBP2023-01-01 ~ 2023-12-31
6,700 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
53,187 GBP2023-01-01 ~ 2023-12-31
46,721 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
37,299 GBP2023-01-01 ~ 2023-12-31
59,428 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
36,694 GBP2022-12-31
Computer software
25,421 GBP2022-12-31
Intangible Assets - Gross Cost
62,115 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
36,694 GBP2023-12-31
36,694 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
60,664 GBP2023-12-31
52,193 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
8,471 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
116,031 GBP2023-12-31
116,031 GBP2022-12-31
Plant and equipment
416,242 GBP2023-12-31
412,541 GBP2022-12-31
Furniture and fittings
19,547 GBP2023-12-31
19,394 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,079 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-971 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
100,399 GBP2023-12-31
91,400 GBP2022-12-31
Plant and equipment
318,711 GBP2023-12-31
288,758 GBP2022-12-31
Furniture and fittings
13,473 GBP2023-12-31
12,216 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
8,999 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
32,747 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
2,047 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,794 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-790 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
15,632 GBP2023-12-31
24,631 GBP2022-12-31
Plant and equipment
97,531 GBP2023-12-31
123,783 GBP2022-12-31
Furniture and fittings
6,074 GBP2023-12-31
7,178 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
171,889 GBP2023-12-31
210,504 GBP2022-12-31
Computers
163,524 GBP2023-12-31
149,868 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
887,233 GBP2023-12-31
908,338 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-38,615 GBP2023-01-01 ~ 2023-12-31
Computers
-10,827 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-53,492 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
106,193 GBP2023-12-31
119,368 GBP2022-12-31
Computers
129,199 GBP2023-12-31
107,797 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
667,975 GBP2023-12-31
619,539 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
22,237 GBP2023-01-01 ~ 2023-12-31
Computers
32,229 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
98,259 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-35,412 GBP2023-01-01 ~ 2023-12-31
Computers
-10,827 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-49,823 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
65,696 GBP2023-12-31
91,136 GBP2022-12-31
Computers
34,325 GBP2023-12-31
42,071 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
6,551 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
19,653 GBP2023-12-31
26,204 GBP2022-12-31
Merchandise
4,265,461 GBP2023-12-31
3,809,253 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,512,476 GBP2023-12-31
1,249,400 GBP2022-12-31
Other Debtors
Current
89,412 GBP2023-12-31
86,084 GBP2022-12-31
Prepayments/Accrued Income
Current
187,604 GBP2023-12-31
169,760 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,789,492 GBP2023-12-31
1,505,244 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
2,215 GBP2023-12-31
13,128 GBP2022-12-31
Trade Creditors/Trade Payables
Current
256,152 GBP2023-12-31
430,687 GBP2022-12-31
Amounts owed to group undertakings
Current
982,064 GBP2023-12-31
250,000 GBP2022-12-31
Corporation Tax Payable
Current
53,187 GBP2023-12-31
46,721 GBP2022-12-31
Other Taxation & Social Security Payable
Current
40,131 GBP2023-12-31
39,070 GBP2022-12-31
Other Creditors
Current
54,751 GBP2023-12-31
67,042 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
28,100 GBP2023-12-31
20,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,215 GBP2022-12-31
Between one and five year, hire purchase agreements
2,215 GBP2022-12-31
hire purchase agreements
2,215 GBP2023-12-31
15,343 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
407,774 GBP2023-12-31
368,468 GBP2022-12-31
Between one and five year
329,544 GBP2023-12-31
641,186 GBP2022-12-31
All periods
737,318 GBP2023-12-31
1,009,654 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
52,721 GBP2023-12-31
67,497 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
118,719 GBP2023-01-01 ~ 2023-12-31