Average Number of Employees
352022-01-01 ~ 2023-01-29
342021-01-01 ~ 2021-12-31
Turnover/Revenue
58,172,679 GBP2022-01-01 ~ 2023-01-29
42,131,753 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-49,533,337 GBP2022-01-01 ~ 2023-01-29
-33,105,789 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
8,639,342 GBP2022-01-01 ~ 2023-01-29
9,025,964 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-8,119,033 GBP2022-01-01 ~ 2023-01-29
-7,168,547 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
520,309 GBP2022-01-01 ~ 2023-01-29
1,857,417 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,029 GBP2022-01-01 ~ 2023-01-29
Profit/Loss on Ordinary Activities Before Tax
516,280 GBP2022-01-01 ~ 2023-01-29
1,857,417 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
353,695 GBP2022-01-01 ~ 2023-01-29
1,493,797 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
18,642 GBP2023-01-29
11,637 GBP2021-12-31
Property, Plant & Equipment
166,403 GBP2023-01-29
201,052 GBP2021-12-31
Fixed Assets
185,045 GBP2023-01-29
212,689 GBP2021-12-31
Total Inventories
6,727,015 GBP2023-01-29
3,809,682 GBP2021-12-31
Debtors
Current
18,225,257 GBP2023-01-29
17,471,845 GBP2021-12-31
Cash at bank and in hand
2,726 GBP2023-01-29
1,332,862 GBP2021-12-31
Current Assets
24,954,998 GBP2023-01-29
22,614,389 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-9,809,959 GBP2023-01-29
-7,253,917 GBP2021-12-31
Net Current Assets/Liabilities
15,145,039 GBP2023-01-29
15,360,472 GBP2021-12-31
Total Assets Less Current Liabilities
15,330,084 GBP2023-01-29
15,573,161 GBP2021-12-31
Net Assets/Liabilities
15,297,221 GBP2023-01-29
15,543,526 GBP2021-12-31
Equity
Called up share capital
2 GBP2023-01-29
10,000,002 GBP2021-12-31
3 GBP2021-01-01
Capital redemption reserve
1 GBP2023-01-29
1 GBP2021-12-31
Retained earnings (accumulated losses)
15,297,218 GBP2023-01-29
5,543,523 GBP2021-12-31
4,763,324 GBP2021-01-01
Equity
15,297,221 GBP2023-01-29
15,543,526 GBP2021-12-31
4,764,326 GBP2021-01-01
Share premium
999 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
353,695 GBP2022-01-01 ~ 2023-01-29
1,493,797 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
353,695 GBP2022-01-01 ~ 2023-01-29
1,493,797 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
353,695 GBP2022-01-01 ~ 2023-01-29
1,493,797 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2022-01-01 ~ 2023-01-29
-713,597 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-600,000 GBP2022-01-01 ~ 2023-01-29
-713,597 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
Called up share capital
10,000,000 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
10,000,000 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
-10,000,000 GBP2022-01-01 ~ 2023-01-29
9,999,999 GBP2021-01-01 ~ 2021-12-31
Retained earnings (accumulated losses)
9,400,000 GBP2022-01-01 ~ 2023-01-29
-713,598 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
-600,000 GBP2022-01-01 ~ 2023-01-29
9,285,403 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation rate used
Office equipment
252022-01-01 ~ 2023-01-29
Property, Plant & Equipment - Depreciation Expense
58,110 GBP2022-01-01 ~ 2023-01-29
56,418 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
39,150 GBP2022-01-01 ~ 2023-01-29
30,000 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,210,273 GBP2022-01-01 ~ 2023-01-29
1,896,121 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
280,149 GBP2022-01-01 ~ 2023-01-29
210,974 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,593,182 GBP2022-01-01 ~ 2023-01-29
2,191,976 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
248,583 GBP2022-01-01 ~ 2023-01-29
105,147 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,658 GBP2022-01-01 ~ 2023-01-29
-7,565 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
98,093 GBP2022-01-01 ~ 2023-01-29
352,909 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
600,000 GBP2022-01-01 ~ 2023-01-29
713,597 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
51,807 GBP2023-01-29
39,668 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
325,063 GBP2023-01-29
307,802 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
620,366 GBP2023-01-29
596,905 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
224,688 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
395,853 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
26,643 GBP2022-01-01 ~ 2023-01-29
Owned/Freehold
58,110 GBP2022-01-01 ~ 2023-01-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
251,331 GBP2023-01-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
453,963 GBP2023-01-29
Property, Plant & Equipment
Office equipment
73,732 GBP2023-01-29
83,114 GBP2021-12-31
Finished Goods/Goods for Resale
6,727,015 GBP2023-01-29
3,809,682 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
7,867,708 GBP2023-01-29
7,029,051 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
9,900,000 GBP2023-01-29
10,000,000 GBP2021-12-31
Other Debtors
Current
255,970 GBP2023-01-29
360,874 GBP2021-12-31
Prepayments/Accrued Income
Current
201,579 GBP2023-01-29
81,920 GBP2021-12-31
Bank Overdrafts
-699,679 GBP2023-01-29
Cash and Cash Equivalents
-696,953 GBP2023-01-29
1,332,862 GBP2021-12-31
Bank Overdrafts
Current
699,679 GBP2023-01-29
Trade Creditors/Trade Payables
Current
6,852,417 GBP2023-01-29
4,669,843 GBP2021-12-31
Corporation Tax Payable
Current
195,813 GBP2021-12-31
Taxation/Social Security Payable
Current
77,123 GBP2023-01-29
65,598 GBP2021-12-31
Other Creditors
Current
1,537 GBP2023-01-29
95,783 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
2,179,203 GBP2023-01-29
2,226,880 GBP2021-12-31
Creditors
Current
9,809,959 GBP2023-01-29
7,253,917 GBP2021-12-31
Net Deferred Tax Liability/Asset
-32,863 GBP2023-01-29
-29,635 GBP2021-12-31
-29,364 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,228 GBP2022-01-01 ~ 2023-01-29
-271 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-29,635 GBP2023-01-29
-29,364 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000,001 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2023-01-29
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2021-12-31
Par Value of Share
Class 3 ordinary share
1.002022-01-01 ~ 2023-01-29
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
2 shares2023-01-29
Par Value of Share
Class 4 ordinary share
1.002022-01-01 ~ 2023-01-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
71,088 GBP2023-01-29
32,250 GBP2021-12-31
Between one and five year
266,444 GBP2023-01-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
337,532 GBP2023-01-29
32,250 GBP2021-12-31