Average Number of Employees
1072023-01-01 ~ 2023-12-31
1402022-01-01 ~ 2022-12-31
Turnover/Revenue
24,049,425 GBP2023-01-01 ~ 2023-12-31
25,804,788 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
12,318,448 GBP2023-01-01 ~ 2023-12-31
14,701,392 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
11,730,977 GBP2023-01-01 ~ 2023-12-31
11,103,396 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
7,259,954 GBP2023-01-01 ~ 2023-12-31
8,195,262 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
4,507,423 GBP2023-01-01 ~ 2023-12-31
3,126,546 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
221,585 GBP2023-01-01 ~ 2023-12-31
357,310 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,285,838 GBP2023-01-01 ~ 2023-12-31
2,769,236 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,045,006 GBP2023-01-01 ~ 2023-12-31
562,093 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,240,832 GBP2023-01-01 ~ 2023-12-31
2,207,143 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,240,832 GBP2023-01-01 ~ 2023-12-31
2,207,143 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
55,928 GBP2023-12-31
86,606 GBP2022-12-31
Property, Plant & Equipment
6,015,246 GBP2023-12-31
5,459,269 GBP2022-12-31
Fixed Assets
6,071,174 GBP2023-12-31
5,545,875 GBP2022-12-31
Total Inventories
1,638,266 GBP2023-12-31
2,468,836 GBP2022-12-31
Debtors
3,042,661 GBP2023-12-31
2,900,162 GBP2022-12-31
Cash at bank and in hand
2,612,545 GBP2023-12-31
2,514,956 GBP2022-12-31
Current Assets
7,293,472 GBP2023-12-31
7,883,954 GBP2022-12-31
Creditors
Current
3,674,238 GBP2023-12-31
5,038,493 GBP2022-12-31
Net Current Assets/Liabilities
3,619,234 GBP2023-12-31
2,845,461 GBP2022-12-31
Total Assets Less Current Liabilities
9,690,408 GBP2023-12-31
8,391,336 GBP2022-12-31
Net Assets/Liabilities
7,625,663 GBP2023-12-31
4,484,831 GBP2022-12-31
Equity
7,625,663 GBP2023-12-31
4,484,831 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,240,832 GBP2023-01-01 ~ 2023-12-31
2,207,143 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-100,000 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
576,734 GBP2023-01-01 ~ 2023-12-31
552,793 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
838,181 GBP2023-01-01 ~ 2023-12-31
50,883 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,008,029 GBP2023-01-01 ~ 2023-12-31
526,155 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
162,437 GBP2022-12-31
Computer software
117,069 GBP2022-12-31
Intangible Assets - Gross Cost
279,506 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
162,179 GBP2023-12-31
160,768 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
223,578 GBP2023-12-31
192,900 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,411 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
30,678 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
258 GBP2023-12-31
1,669 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,518,884 GBP2023-12-31
5,262,036 GBP2022-12-31
Improvements to leasehold property
4,192,549 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,732,468 GBP2023-12-31
3,111,745 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
620,723 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
4,192,549 GBP2023-12-31
Plant and equipment
786,416 GBP2023-12-31
2,150,291 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
130,031 GBP2023-12-31
232,593 GBP2022-12-31
Motor vehicles
494,784 GBP2023-12-31
344,794 GBP2022-12-31
Computers
521,780 GBP2023-12-31
524,387 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,979,576 GBP2023-12-31
9,436,911 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
1 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
106,340 GBP2023-12-31
92,686 GBP2022-12-31
Motor vehicles
148,473 GBP2023-12-31
39,202 GBP2022-12-31
Computers
344,020 GBP2023-12-31
262,420 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,964,330 GBP2023-12-31
3,977,642 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
12,958 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
109,271 GBP2023-01-01 ~ 2023-12-31
Computers
81,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
986,688 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
23,691 GBP2023-12-31
139,907 GBP2022-12-31
Motor vehicles
346,311 GBP2023-12-31
305,592 GBP2022-12-31
Computers
177,760 GBP2023-12-31
261,967 GBP2022-12-31
Merchandise
1,606,183 GBP2023-12-31
2,323,880 GBP2022-12-31
Value of work in progress
32,083 GBP2023-12-31
144,956 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
537,991 GBP2023-12-31
1,856,329 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
21,728 GBP2023-12-31
21,728 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
19,386 GBP2023-12-31
Prepayments
Current
2,463,556 GBP2023-12-31
1,022,105 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,042,661 GBP2023-12-31
2,900,162 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
250,000 GBP2023-12-31
303,651 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
219,312 GBP2023-12-31
111,685 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,300,937 GBP2023-12-31
2,549,573 GBP2022-12-31
Amounts owed to group undertakings
Current
100,000 GBP2023-12-31
Corporation Tax Payable
Current
838,181 GBP2023-12-31
50,883 GBP2022-12-31
Other Taxation & Social Security Payable
Current
108,643 GBP2023-12-31
135,725 GBP2022-12-31
Other Creditors
Current
163,711 GBP2023-12-31
37,172 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
693,454 GBP2023-12-31
814,007 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,382,033 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
356,419 GBP2023-12-31
324,298 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
250,000 GBP2023-12-31
303,651 GBP2022-12-31
Non-current, Between two and five year
1,382,033 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
356,419 GBP2023-12-31
324,298 GBP2022-12-31
hire purchase agreements
575,731 GBP2023-12-31
435,983 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
879,754 GBP2023-12-31
632,500 GBP2022-12-31
Between one and five year
3,617,888 GBP2023-12-31
3,637,500 GBP2022-12-31
More than five year
1,522,756 GBP2023-12-31
2,242,500 GBP2022-12-31
All periods
6,020,398 GBP2023-12-31
6,512,500 GBP2022-12-31
Bank Borrowings
Secured
250,000 GBP2023-12-31
1,685,684 GBP2022-12-31
Total Borrowings
Secured
825,731 GBP2023-12-31
2,121,667 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,009,652 GBP2023-12-31
802,827 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,240,832 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
6,288,623 GBP2023-12-31