Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
33,210,667 GBP2023-01-01 ~ 2023-12-31
34,412,673 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
18,263,724 GBP2023-01-01 ~ 2023-12-31
18,959,668 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
14,946,943 GBP2023-01-01 ~ 2023-12-31
15,453,005 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,575,125 GBP2023-01-01 ~ 2023-12-31
1,783,329 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
10,915,294 GBP2023-01-01 ~ 2023-12-31
10,133,220 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,635,371 GBP2023-01-01 ~ 2023-12-31
3,565,310 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
20,050 GBP2023-01-01 ~ 2023-12-31
35,151 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,295,321 GBP2023-01-01 ~ 2023-12-31
2,564,164 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
508,880 GBP2023-01-01 ~ 2023-12-31
286,739 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,786,441 GBP2023-01-01 ~ 2023-12-31
2,277,425 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,786,441 GBP2023-01-01 ~ 2023-12-31
2,277,425 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
110,892 GBP2023-12-31
100,005 GBP2022-12-31
Fixed Assets
110,892 GBP2023-12-31
100,005 GBP2022-12-31
Total Inventories
2,106,000 GBP2023-12-31
3,924,758 GBP2022-12-31
Debtors
7,916,947 GBP2023-12-31
5,830,019 GBP2022-12-31
Cash at bank and in hand
2,347,516 GBP2023-12-31
2,687,868 GBP2022-12-31
Current Assets
12,370,463 GBP2023-12-31
12,442,645 GBP2022-12-31
Creditors
Current
4,975,738 GBP2023-12-31
5,988,089 GBP2022-12-31
Net Current Assets/Liabilities
7,394,725 GBP2023-12-31
6,454,556 GBP2022-12-31
Total Assets Less Current Liabilities
7,505,617 GBP2023-12-31
6,554,561 GBP2022-12-31
Net Assets/Liabilities
7,487,002 GBP2023-12-31
6,529,561 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
7,486,002 GBP2023-12-31
6,528,561 GBP2022-12-31
4,751,136 GBP2021-12-31
Equity
7,487,002 GBP2023-12-31
6,529,561 GBP2022-12-31
4,752,136 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-829,000 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-829,000 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,786,441 GBP2023-01-01 ~ 2023-12-31
2,277,425 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,690,223 GBP2023-01-01 ~ 2023-12-31
4,227,324 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
599,722 GBP2023-01-01 ~ 2023-12-31
552,562 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
227,423 GBP2023-01-01 ~ 2023-12-31
347,293 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,517,368 GBP2023-01-01 ~ 2023-12-31
5,127,179 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
702023-01-01 ~ 2023-12-31
662022-01-01 ~ 2022-12-31
Director Remuneration
515,924 GBP2023-01-01 ~ 2023-12-31
611,114 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
57,997 GBP2023-01-01 ~ 2023-12-31
60,590 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,500 GBP2023-01-01 ~ 2023-12-31
9,900 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
515,228 GBP2023-01-01 ~ 2023-12-31
286,126 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
539,400 GBP2023-01-01 ~ 2023-12-31
487,191 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
60,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
183,345 GBP2023-12-31
159,449 GBP2022-12-31
Motor vehicles
61,676 GBP2023-12-31
61,676 GBP2022-12-31
Computers
139,017 GBP2023-12-31
111,484 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
384,038 GBP2023-12-31
332,609 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-17,489 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-17,489 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
135,155 GBP2023-12-31
117,723 GBP2022-12-31
Motor vehicles
54,733 GBP2023-12-31
44,301 GBP2022-12-31
Computers
83,258 GBP2023-12-31
70,580 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
273,146 GBP2023-12-31
232,604 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
17,432 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
10,432 GBP2023-01-01 ~ 2023-12-31
Computers
30,133 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
57,997 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-17,455 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-17,455 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
48,190 GBP2023-12-31
41,726 GBP2022-12-31
Motor vehicles
6,943 GBP2023-12-31
17,375 GBP2022-12-31
Computers
55,759 GBP2023-12-31
40,904 GBP2022-12-31
Merchandise
2,106,000 GBP2023-12-31
3,924,758 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,684,895 GBP2023-12-31
4,059,482 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,710,558 GBP2023-12-31
1,161,995 GBP2022-12-31
Other Debtors
Current
929,956 GBP2023-12-31
58,473 GBP2022-12-31
Prepayments
Current
591,538 GBP2023-12-31
550,069 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,916,947 GBP2023-12-31
5,830,019 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
104,167 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,485,473 GBP2023-12-31
4,720,045 GBP2022-12-31
Amounts owed to group undertakings
Current
91,171 GBP2023-12-31
28,000 GBP2022-12-31
Corporation Tax Payable
Current
280,443 GBP2023-12-31
96,126 GBP2022-12-31
Other Taxation & Social Security Payable
Current
139,796 GBP2023-12-31
142,443 GBP2022-12-31
Other Creditors
Current
-366 GBP2023-12-31
24,045 GBP2022-12-31
Accrued Liabilities
Current
1,841,699 GBP2023-12-31
706,593 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
104,167 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
50,618 GBP2023-12-31
70,421 GBP2022-12-31
Between one and five year
49,000 GBP2023-12-31
99,618 GBP2022-12-31
All periods
99,618 GBP2023-12-31
170,039 GBP2022-12-31
Bank Borrowings
Secured
104,167 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
18,615 GBP2023-12-31
25,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,786,441 GBP2023-01-01 ~ 2023-12-31