Turnover/Revenue
34,293,511 GBP2022-01-01 ~ 2022-12-31
30,111,224 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-27,476,121 GBP2022-01-01 ~ 2022-12-31
-23,207,931 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
6,817,390 GBP2022-01-01 ~ 2022-12-31
6,903,293 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-4,178,076 GBP2022-01-01 ~ 2022-12-31
-3,624,052 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,698,423 GBP2022-01-01 ~ 2022-12-31
3,424,159 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-81,726 GBP2022-01-01 ~ 2022-12-31
-92,939 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,616,697 GBP2022-01-01 ~ 2022-12-31
3,331,220 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
2,113,904 GBP2022-01-01 ~ 2022-12-31
2,679,150 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
2,113,904 GBP2022-01-01 ~ 2022-12-31
2,679,150 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
260,068 GBP2022-12-31
189,801 GBP2021-12-31
Property, Plant & Equipment
734,660 GBP2022-12-31
329,404 GBP2021-12-31
Fixed Assets - Investments
4 GBP2022-12-31
4 GBP2021-12-31
Fixed Assets
994,732 GBP2022-12-31
519,209 GBP2021-12-31
Total Inventories
5,630,698 GBP2022-12-31
6,799,868 GBP2021-12-31
Debtors
10,558,695 GBP2022-12-31
8,916,583 GBP2021-12-31
Cash at bank and in hand
121,081 GBP2022-12-31
79,113 GBP2021-12-31
Current Assets
16,310,474 GBP2022-12-31
15,795,564 GBP2021-12-31
Creditors
Current
10,361,284 GBP2022-12-31
9,894,333 GBP2021-12-31
Net Current Assets/Liabilities
5,949,190 GBP2022-12-31
5,901,231 GBP2021-12-31
Total Assets Less Current Liabilities
6,943,922 GBP2022-12-31
6,420,440 GBP2021-12-31
Net Assets/Liabilities
5,533,329 GBP2022-12-31
4,636,362 GBP2021-12-31
Equity
Called up share capital
100,100 GBP2022-12-31
100,100 GBP2021-12-31
100,100 GBP2020-12-31
Retained earnings (accumulated losses)
5,433,229 GBP2022-12-31
4,536,262 GBP2021-12-31
3,244,365 GBP2020-12-31
Equity
5,533,329 GBP2022-12-31
4,636,362 GBP2021-12-31
3,344,465 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,216,937 GBP2022-01-01 ~ 2022-12-31
-1,387,253 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-1,216,937 GBP2022-01-01 ~ 2022-12-31
-1,387,253 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,113,904 GBP2022-01-01 ~ 2022-12-31
2,679,150 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,516,420 GBP2022-01-01 ~ 2022-12-31
2,243,270 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
254,655 GBP2022-01-01 ~ 2022-12-31
205,368 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,523 GBP2022-01-01 ~ 2022-12-31
71,939 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,852,598 GBP2022-01-01 ~ 2022-12-31
2,520,577 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
782022-01-01 ~ 2022-12-31
722021-01-01 ~ 2021-12-31
Director Remuneration
47,146 GBP2022-01-01 ~ 2022-12-31
44,722 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
79,002 GBP2022-01-01 ~ 2022-12-31
46,781 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
18,750 GBP2022-01-01 ~ 2022-12-31
17,500 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
438,643 GBP2022-01-01 ~ 2022-12-31
580,338 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
497,172 GBP2022-01-01 ~ 2022-12-31
632,932 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
260,068 GBP2022-12-31
189,801 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
239,194 GBP2022-12-31
230,621 GBP2021-12-31
Furniture and fittings
55,721 GBP2022-12-31
45,110 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
138,358 GBP2022-12-31
124,669 GBP2021-12-31
Furniture and fittings
37,299 GBP2022-12-31
34,835 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
13,689 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
2,464 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
100,836 GBP2022-12-31
105,952 GBP2021-12-31
Furniture and fittings
18,422 GBP2022-12-31
10,275 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Computers
493,510 GBP2022-12-31
478,941 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,284,883 GBP2022-12-31
800,625 GBP2021-12-31
Motor vehicles
171,148 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
331,714 GBP2022-12-31
302,324 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
550,223 GBP2022-12-31
471,221 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
14,547 GBP2022-01-01 ~ 2022-12-31
Computers
29,390 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,002 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
14,547 GBP2022-12-31
Property, Plant & Equipment
Motor vehicles
156,601 GBP2022-12-31
Computers
161,796 GBP2022-12-31
176,617 GBP2021-12-31
Merchandise
5,630,698 GBP2022-12-31
6,799,868 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
7,772,902 GBP2022-12-31
6,091,780 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
2,529,570 GBP2022-12-31
2,529,570 GBP2021-12-31
Other Debtors
Current
46,028 GBP2022-12-31
21,090 GBP2021-12-31
Prepayments/Accrued Income
Current
210,195 GBP2022-12-31
274,143 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
10,558,695 GBP2022-12-31
8,916,583 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
476,190 GBP2022-12-31
476,190 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
28,903 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,621,778 GBP2022-12-31
4,035,165 GBP2021-12-31
Corporation Tax Payable
Current
339,708 GBP2022-12-31
306,622 GBP2021-12-31
Other Taxation & Social Security Payable
Current
85,105 GBP2022-12-31
75,853 GBP2021-12-31
Other Creditors
Current
274,647 GBP2022-12-31
113,697 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,364,897 GBP2022-12-31
1,056,207 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
1,190,476 GBP2022-12-31
1,666,666 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
38,555 GBP2022-12-31
Bank Borrowings
Between two and five year, Non-current
714,286 GBP2022-12-31
1,190,476 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
38,555 GBP2022-12-31
hire purchase agreements
67,458 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
209,223 GBP2022-12-31
216,932 GBP2021-12-31
Between one and five year
800,000 GBP2022-12-31
807,427 GBP2021-12-31
More than five year
766,666 GBP2022-12-31
966,667 GBP2021-12-31
All periods
1,775,889 GBP2022-12-31
1,991,026 GBP2021-12-31
Bank Borrowings
Secured
1,666,666 GBP2022-12-31
2,142,856 GBP2021-12-31
Total Borrowings
Secured
4,462,469 GBP2022-12-31
5,343,940 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
181,562 GBP2022-12-31
117,412 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
181,562 GBP2022-12-31
117,412 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,113,904 GBP2022-01-01 ~ 2022-12-31