Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
15,573,431 GBP2022-10-01 ~ 2023-09-30
16,603,359 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
11,169,451 GBP2022-10-01 ~ 2023-09-30
11,802,342 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,403,980 GBP2022-10-01 ~ 2023-09-30
4,801,017 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
2,365,059 GBP2022-10-01 ~ 2023-09-30
1,987,253 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
2,043,921 GBP2022-10-01 ~ 2023-09-30
2,822,093 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
58,013 GBP2022-10-01 ~ 2023-09-30
683 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
16,841 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
2,085,093 GBP2022-10-01 ~ 2023-09-30
2,822,776 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
462,596 GBP2022-10-01 ~ 2023-09-30
557,691 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
1,622,497 GBP2022-10-01 ~ 2023-09-30
2,265,085 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
1,622,497 GBP2022-10-01 ~ 2023-09-30
2,265,085 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
1,085,497 GBP2023-09-30
1,006,784 GBP2022-09-30
Total Inventories
4,287,174 GBP2023-09-30
3,911,804 GBP2022-09-30
Debtors
3,246,590 GBP2023-09-30
1,868,263 GBP2022-09-30
Cash at bank and in hand
4,408,191 GBP2023-09-30
5,003,781 GBP2022-09-30
Current Assets
11,941,955 GBP2023-09-30
10,783,848 GBP2022-09-30
Creditors
Current
2,321,451 GBP2023-09-30
2,769,184 GBP2022-09-30
Net Current Assets/Liabilities
9,620,504 GBP2023-09-30
8,014,664 GBP2022-09-30
Total Assets Less Current Liabilities
10,706,001 GBP2023-09-30
9,021,448 GBP2022-09-30
Creditors
Non-current
-66,098 GBP2023-09-30
Net Assets/Liabilities
10,502,924 GBP2023-09-30
8,880,427 GBP2022-09-30
Equity
Called up share capital
200 GBP2023-09-30
200 GBP2022-09-30
200 GBP2021-09-30
Retained earnings (accumulated losses)
10,502,724 GBP2023-09-30
8,880,227 GBP2022-09-30
7,352,667 GBP2021-09-30
Equity
10,502,924 GBP2023-09-30
8,880,427 GBP2022-09-30
7,355,342 GBP2021-09-30
Revaluation reserve
2,475 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-740,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-740,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,622,497 GBP2022-10-01 ~ 2023-09-30
2,267,560 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
654,216 GBP2022-10-01 ~ 2023-09-30
570,688 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
58,880 GBP2022-10-01 ~ 2023-09-30
50,570 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
142,026 GBP2022-10-01 ~ 2023-09-30
99,152 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
855,122 GBP2022-10-01 ~ 2023-09-30
720,410 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
212022-10-01 ~ 2023-09-30
202021-10-01 ~ 2022-09-30
Director Remuneration
69,251 GBP2022-10-01 ~ 2023-09-30
51,292 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
177,907 GBP2022-10-01 ~ 2023-09-30
35,802 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
13,500 GBP2022-10-01 ~ 2023-09-30
10,000 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
466,638 GBP2022-10-01 ~ 2023-09-30
448,519 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
521,273 GBP2022-10-01 ~ 2023-09-30
536,327 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
606,069 GBP2023-09-30
565,991 GBP2022-09-30
Furniture and fittings
347,456 GBP2023-09-30
338,669 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
193,397 GBP2023-09-30
165,702 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
90,910 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
27,695 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
90,910 GBP2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
515,159 GBP2023-09-30
565,991 GBP2022-09-30
Furniture and fittings
154,059 GBP2023-09-30
172,967 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
219,755 GBP2023-09-30
65,630 GBP2022-09-30
Computers
276,506 GBP2023-09-30
219,588 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,464,463 GBP2023-09-30
1,204,555 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
43,725 GBP2023-09-30
23,532 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
378,966 GBP2023-09-30
197,771 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
20,193 GBP2022-10-01 ~ 2023-09-30
Computers
41,476 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
181,195 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
41,476 GBP2023-09-30
Property, Plant & Equipment
Motor vehicles
176,030 GBP2023-09-30
42,098 GBP2022-09-30
Computers
235,030 GBP2023-09-30
219,588 GBP2022-09-30
Merchandise
4,081,096 GBP2023-09-30
3,911,804 GBP2022-09-30
Value of work in progress
206,078 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
271,290 GBP2023-09-30
116,434 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
2,902,947 GBP2023-09-30
1,675,440 GBP2022-09-30
Other Debtors
Current
20,800 GBP2023-09-30
25,800 GBP2022-09-30
Prepayments
Current
51,553 GBP2023-09-30
50,589 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
3,246,590 GBP2023-09-30
1,868,263 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
1,021 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,063,469 GBP2023-09-30
1,258,601 GBP2022-09-30
Corporation Tax Payable
Current
244,777 GBP2023-09-30
448,498 GBP2022-09-30
Other Taxation & Social Security Payable
Current
107,674 GBP2023-09-30
33,082 GBP2022-09-30
Other Creditors
Current
4,368 GBP2023-09-30
2,841 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
882,142 GBP2023-09-30
991,678 GBP2022-09-30
Accrued Liabilities
Current
18,000 GBP2023-09-30
34,484 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
66,098 GBP2023-09-30
Between one and five year, hire purchase agreements
66,098 GBP2023-09-30
hire purchase agreements
67,119 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
136,979 GBP2023-09-30
141,021 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,622,497 GBP2022-10-01 ~ 2023-09-30