Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
22,095,342 GBP2022-01-01 ~ 2022-12-31
20,447,405 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
13,192,152 GBP2022-01-01 ~ 2022-12-31
12,114,238 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
8,903,190 GBP2022-01-01 ~ 2022-12-31
8,333,167 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
6,288,228 GBP2022-01-01 ~ 2022-12-31
5,120,594 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,614,962 GBP2022-01-01 ~ 2022-12-31
3,213,863 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
27,554 GBP2022-01-01 ~ 2022-12-31
21,893 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
5,986 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,636,530 GBP2022-01-01 ~ 2022-12-31
3,235,756 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
488,479 GBP2022-01-01 ~ 2022-12-31
524,399 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
2,148,051 GBP2022-01-01 ~ 2022-12-31
2,711,357 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
2,148,051 GBP2022-01-01 ~ 2022-12-31
2,711,357 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
5,526 GBP2022-12-31
5,866 GBP2021-12-31
Property, Plant & Equipment
305,732 GBP2022-12-31
340,866 GBP2021-12-31
Fixed Assets - Investments
110 GBP2022-12-31
110 GBP2021-12-31
Fixed Assets
311,368 GBP2022-12-31
346,842 GBP2021-12-31
Total Inventories
1,111,560 GBP2022-12-31
1,984,980 GBP2021-12-31
Debtors
3,213,265 GBP2022-12-31
4,362,973 GBP2021-12-31
Cash at bank and in hand
8,728,271 GBP2022-12-31
4,502,405 GBP2021-12-31
Current Assets
13,053,096 GBP2022-12-31
10,850,358 GBP2021-12-31
Creditors
Current
3,485,557 GBP2022-12-31
3,469,244 GBP2021-12-31
Net Current Assets/Liabilities
9,567,539 GBP2022-12-31
7,381,114 GBP2021-12-31
Total Assets Less Current Liabilities
9,878,907 GBP2022-12-31
7,727,956 GBP2021-12-31
Net Assets/Liabilities
9,864,442 GBP2022-12-31
7,716,391 GBP2021-12-31
Equity
Called up share capital
50,100 GBP2022-12-31
50,100 GBP2021-12-31
50,100 GBP2020-12-31
Retained earnings (accumulated losses)
9,814,342 GBP2022-12-31
7,666,291 GBP2021-12-31
5,923,934 GBP2020-12-31
Equity
9,864,442 GBP2022-12-31
7,716,391 GBP2021-12-31
5,974,034 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-969,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-969,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,148,051 GBP2022-01-01 ~ 2022-12-31
2,711,357 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
4,290,022 GBP2022-01-01 ~ 2022-12-31
3,295,817 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
10,919 GBP2022-01-01 ~ 2022-12-31
336 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,109 GBP2022-01-01 ~ 2022-12-31
55,498 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
4,368,050 GBP2022-01-01 ~ 2022-12-31
3,351,651 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
822022-01-01 ~ 2022-12-31
772021-01-01 ~ 2021-12-31
Director Remuneration
126,910 GBP2022-01-01 ~ 2022-12-31
28,800 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
254,845 GBP2022-01-01 ~ 2022-12-31
199,917 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
21,800 GBP2022-01-01 ~ 2022-12-31
20,600 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
485,579 GBP2022-01-01 ~ 2022-12-31
512,834 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
500,941 GBP2022-01-01 ~ 2022-12-31
614,794 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
6,793 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,267 GBP2022-12-31
927 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
340 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
5,526 GBP2022-12-31
5,866 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
66,536 GBP2022-12-31
51,616 GBP2021-12-31
Furniture and fittings
586,685 GBP2022-12-31
433,467 GBP2021-12-31
Computers
366,158 GBP2022-12-31
314,585 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,019,379 GBP2022-12-31
799,668 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
43,456 GBP2022-12-31
26,822 GBP2021-12-31
Furniture and fittings
400,938 GBP2022-12-31
254,267 GBP2021-12-31
Computers
269,253 GBP2022-12-31
177,713 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
713,647 GBP2022-12-31
458,802 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,634 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
146,671 GBP2022-01-01 ~ 2022-12-31
Computers
91,540 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
254,845 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
23,080 GBP2022-12-31
24,794 GBP2021-12-31
Furniture and fittings
185,747 GBP2022-12-31
179,200 GBP2021-12-31
Computers
96,905 GBP2022-12-31
136,872 GBP2021-12-31
Merchandise
1,111,560 GBP2022-12-31
1,984,980 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
3,080,192 GBP2022-12-31
2,868,109 GBP2021-12-31
Other Debtors
Current
2,892 GBP2022-12-31
3,186 GBP2021-12-31
Prepayments/Accrued Income
Current
130,181 GBP2022-12-31
188,218 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
3,213,265 GBP2022-12-31
4,362,973 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,432,227 GBP2022-12-31
1,773,477 GBP2021-12-31
Corporation Tax Payable
Current
88,710 GBP2022-12-31
160,989 GBP2021-12-31
Other Taxation & Social Security Payable
Current
146,103 GBP2022-12-31
139,816 GBP2021-12-31
Other Creditors
Current
875,304 GBP2022-12-31
958,418 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
462,589 GBP2022-12-31
100,236 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
421,001 GBP2022-12-31
620,356 GBP2021-12-31
Between one and five year
1,215,771 GBP2022-12-31
597,431 GBP2021-12-31
More than five year
888,493 GBP2022-12-31
All periods
2,525,265 GBP2022-12-31
1,217,787 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
14,465 GBP2022-12-31
11,565 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,100 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,148,051 GBP2022-01-01 ~ 2022-12-31