Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
10,050,886 GBP2023-01-01 ~ 2023-12-31
10,014,668 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
3,494,394 GBP2023-01-01 ~ 2023-12-31
4,576,013 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,556,492 GBP2023-01-01 ~ 2023-12-31
5,438,655 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,064,459 GBP2023-01-01 ~ 2023-12-31
966,555 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,635,870 GBP2023-01-01 ~ 2023-12-31
4,089,110 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
922,683 GBP2023-01-01 ~ 2023-12-31
387,965 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,384 GBP2023-01-01 ~ 2023-12-31
967 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
4,906 GBP2023-01-01 ~ 2023-12-31
6,179 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
926,161 GBP2023-01-01 ~ 2023-12-31
382,753 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
223,991 GBP2023-01-01 ~ 2023-12-31
74,380 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
702,170 GBP2023-01-01 ~ 2023-12-31
308,373 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,236,281 GBP2023-12-31
2,594,111 GBP2022-12-31
2,345,738 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2023-01-01 ~ 2023-12-31
-60,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,675,036 GBP2023-12-31
2,537,812 GBP2022-12-31
Fixed Assets - Investments
36,673 GBP2023-12-31
36,673 GBP2022-12-31
Fixed Assets
2,711,709 GBP2023-12-31
2,574,485 GBP2022-12-31
Total Inventories
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Debtors
1,667,985 GBP2023-12-31
1,693,232 GBP2022-12-31
Cash at bank and in hand
1,320,747 GBP2023-12-31
1,036,599 GBP2022-12-31
Current Assets
2,993,732 GBP2023-12-31
2,734,831 GBP2022-12-31
Creditors
Current
2,175,074 GBP2023-12-31
2,477,044 GBP2022-12-31
Net Current Assets/Liabilities
818,658 GBP2023-12-31
257,787 GBP2022-12-31
Total Assets Less Current Liabilities
3,530,367 GBP2023-12-31
2,832,272 GBP2022-12-31
Creditors
Non-current
-47,045 GBP2023-12-31
-11,466 GBP2022-12-31
Net Assets/Liabilities
3,236,283 GBP2023-12-31
2,594,113 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
Equity
3,236,283 GBP2023-12-31
2,594,113 GBP2022-12-31
Wages/Salaries
2,084,314 GBP2023-01-01 ~ 2023-12-31
1,880,631 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
154,819 GBP2023-01-01 ~ 2023-12-31
142,360 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,730 GBP2023-01-01 ~ 2023-12-31
30,830 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,273,863 GBP2023-01-01 ~ 2023-12-31
2,053,821 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
862023-01-01 ~ 2023-12-31
842022-01-01 ~ 2022-12-31
Director Remuneration
65,339 GBP2023-01-01 ~ 2023-12-31
85,096 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
269,079 GBP2023-01-01 ~ 2023-12-31
275,613 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,050 GBP2023-01-01 ~ 2023-12-31
13,550 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
203,645 GBP2023-01-01 ~ 2023-12-31
55,519 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
231,540 GBP2023-01-01 ~ 2023-12-31
72,723 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
724,298 GBP2023-12-31
724,298 GBP2022-12-31
Improvements to leasehold property
689,496 GBP2023-12-31
689,496 GBP2022-12-31
Plant and equipment
1,142,106 GBP2023-12-31
1,029,935 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,640 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
20,700 GBP2023-12-31
13,457 GBP2022-12-31
Improvements to leasehold property
45,551 GBP2023-12-31
36,301 GBP2022-12-31
Plant and equipment
792,823 GBP2023-12-31
679,549 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,243 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
9,250 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
116,428 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,154 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
703,598 GBP2023-12-31
710,841 GBP2022-12-31
Improvements to leasehold property
643,945 GBP2023-12-31
653,195 GBP2022-12-31
Plant and equipment
349,283 GBP2023-12-31
350,386 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
715,570 GBP2023-12-31
573,064 GBP2022-12-31
Motor vehicles
1,982,588 GBP2023-12-31
1,785,989 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,254,058 GBP2023-12-31
4,802,782 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-52,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-56,390 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
349,905 GBP2023-12-31
329,291 GBP2022-12-31
Motor vehicles
1,370,043 GBP2023-12-31
1,206,372 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,579,022 GBP2023-12-31
2,264,970 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
20,614 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
203,958 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
357,493 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-40,287 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,441 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
365,665 GBP2023-12-31
243,773 GBP2022-12-31
Motor vehicles
612,545 GBP2023-12-31
579,617 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
36,673 GBP2022-12-31
Investments in Group Undertakings
36,673 GBP2023-12-31
36,673 GBP2022-12-31
Merchandise
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,526,810 GBP2023-12-31
1,569,943 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,482 GBP2022-12-31
Other Debtors
Current
51,075 GBP2023-12-31
50,850 GBP2022-12-31
Prepayments/Accrued Income
Current
90,100 GBP2023-12-31
70,957 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,667,985 GBP2023-12-31
Amounts falling due within one year, Current
1,693,232 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
92,259 GBP2023-12-31
98,970 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,170,968 GBP2023-12-31
1,447,742 GBP2022-12-31
Amounts owed to group undertakings
Current
237,086 GBP2023-12-31
236,670 GBP2022-12-31
Corporation Tax Payable
Current
203,645 GBP2023-12-31
55,390 GBP2022-12-31
Other Taxation & Social Security Payable
Current
38,302 GBP2023-12-31
33,694 GBP2022-12-31
Other Creditors
Current
38,310 GBP2023-12-31
34,043 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
241,063 GBP2023-12-31
161,814 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
47,045 GBP2023-12-31
11,466 GBP2022-12-31
Between one and five year, hire purchase agreements
47,045 GBP2023-12-31
11,466 GBP2022-12-31
hire purchase agreements
139,304 GBP2023-12-31
110,436 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,862 GBP2023-12-31
20,862 GBP2022-12-31
Between one and five year
3,477 GBP2023-12-31
24,339 GBP2022-12-31
All periods
24,339 GBP2023-12-31
45,201 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
247,039 GBP2023-12-31
226,693 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
247,039 GBP2023-12-31
226,693 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
702,170 GBP2023-01-01 ~ 2023-12-31