Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
27,120,575 GBP2023-01-01 ~ 2023-12-31
34,171,467 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
23,491,018 GBP2023-01-01 ~ 2023-12-31
29,686,644 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,629,557 GBP2023-01-01 ~ 2023-12-31
4,484,823 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,284,964 GBP2023-01-01 ~ 2023-12-31
2,211,446 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,346,091 GBP2023-01-01 ~ 2023-12-31
2,273,377 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
63,238 GBP2023-01-01 ~ 2023-12-31
4,415 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
2,264 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,407,065 GBP2023-01-01 ~ 2023-12-31
2,277,792 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
347,219 GBP2023-01-01 ~ 2023-12-31
476,283 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,059,846 GBP2023-01-01 ~ 2023-12-31
1,801,509 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
8,267,590 GBP2023-12-31
7,207,744 GBP2022-12-31
5,406,235 GBP2021-12-31
Property, Plant & Equipment
2,675,221 GBP2023-12-31
1,535,446 GBP2022-12-31
Total Inventories
4,718,083 GBP2023-12-31
4,569,628 GBP2022-12-31
Debtors
2,718,960 GBP2023-12-31
3,618,811 GBP2022-12-31
Cash at bank and in hand
1,528,992 GBP2023-12-31
819,013 GBP2022-12-31
Current Assets
8,966,035 GBP2023-12-31
9,007,452 GBP2022-12-31
Creditors
Current
2,666,760 GBP2023-12-31
2,912,929 GBP2022-12-31
Net Current Assets/Liabilities
6,299,275 GBP2023-12-31
6,094,523 GBP2022-12-31
Total Assets Less Current Liabilities
8,974,496 GBP2023-12-31
7,629,969 GBP2022-12-31
Net Assets/Liabilities
8,427,590 GBP2023-12-31
7,367,744 GBP2022-12-31
Equity
Called up share capital
160,000 GBP2023-12-31
160,000 GBP2022-12-31
Equity
8,427,590 GBP2023-12-31
7,367,744 GBP2022-12-31
Bank Overdrafts
-530,904 GBP2021-12-31
Wages/Salaries
1,663,954 GBP2023-01-01 ~ 2023-12-31
1,632,791 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
174,452 GBP2023-01-01 ~ 2023-12-31
179,446 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
101,055 GBP2023-01-01 ~ 2023-12-31
88,381 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,939,461 GBP2023-01-01 ~ 2023-12-31
1,900,618 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
522023-01-01 ~ 2023-12-31
522022-01-01 ~ 2022-12-31
Director Remuneration
291,510 GBP2023-01-01 ~ 2023-12-31
285,039 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
230,646 GBP2023-01-01 ~ 2023-12-31
121,453 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
19,200 GBP2023-01-01 ~ 2023-12-31
17,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
62,877 GBP2023-01-01 ~ 2023-12-31
263,271 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
351,766 GBP2023-01-01 ~ 2023-12-31
432,780 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
313,844 GBP2023-12-31
313,844 GBP2022-12-31
Plant and equipment
2,769,584 GBP2023-12-31
1,411,468 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
48,124 GBP2023-12-31
23,017 GBP2022-12-31
Plant and equipment
555,891 GBP2023-12-31
409,536 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
25,107 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
146,355 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
265,720 GBP2023-12-31
290,827 GBP2022-12-31
Plant and equipment
2,213,693 GBP2023-12-31
1,001,932 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
151,005 GBP2023-12-31
148,806 GBP2022-12-31
Motor vehicles
134,851 GBP2023-12-31
134,851 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,603,777 GBP2023-12-31
2,233,356 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
77,027 GBP2023-12-31
57,292 GBP2022-12-31
Motor vehicles
84,719 GBP2023-12-31
57,396 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
928,556 GBP2023-12-31
697,910 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
19,735 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
27,323 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
230,646 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
73,978 GBP2023-12-31
91,514 GBP2022-12-31
Motor vehicles
50,132 GBP2023-12-31
77,455 GBP2022-12-31
Merchandise
4,718,083 GBP2023-12-31
4,569,628 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,525,126 GBP2023-12-31
3,048,837 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
104,933 GBP2023-12-31
112,713 GBP2022-12-31
Prepayments
Current
88,901 GBP2023-12-31
457,261 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,718,960 GBP2023-12-31
3,618,811 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,029,794 GBP2023-12-31
921,919 GBP2022-12-31
Other Taxation & Social Security Payable
Current
195,990 GBP2023-12-31
548,002 GBP2022-12-31
Accrued Liabilities
Current
33,183 GBP2023-12-31
37,468 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
274,689 GBP2023-12-31
185,104 GBP2022-12-31
Between one and five year
844,565 GBP2023-12-31
588,450 GBP2022-12-31
More than five year
29,071 GBP2023-12-31
54,530 GBP2022-12-31
All periods
1,148,325 GBP2023-12-31
828,084 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
546,906 GBP2023-12-31
262,225 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
160,000 shares2023-12-31