Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,149,164 GBP2023-12-31
1,183,893 GBP2022-12-31
Total Inventories
759,588 GBP2023-12-31
1,087,297 GBP2022-12-31
Debtors
816,102 GBP2023-12-31
819,558 GBP2022-12-31
Cash at bank and in hand
32,724 GBP2023-12-31
53,592 GBP2022-12-31
Current Assets
1,608,414 GBP2023-12-31
1,960,447 GBP2022-12-31
Creditors
Current
1,846,795 GBP2023-12-31
2,003,237 GBP2022-12-31
Net Current Assets/Liabilities
-238,381 GBP2023-12-31
-42,790 GBP2022-12-31
Total Assets Less Current Liabilities
910,783 GBP2023-12-31
1,141,103 GBP2022-12-31
Net Assets/Liabilities
665,135 GBP2023-12-31
824,013 GBP2022-12-31
Equity
Called up share capital
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Share premium
135,000 GBP2023-12-31
135,000 GBP2022-12-31
Retained earnings (accumulated losses)
-469,865 GBP2023-12-31
-310,987 GBP2022-12-31
Equity
665,135 GBP2023-12-31
824,013 GBP2022-12-31
Average Number of Employees
352023-01-01 ~ 2023-12-31
372022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
486,062 GBP2023-12-31
486,062 GBP2022-12-31
Improvements to leasehold property
95,393 GBP2023-12-31
95,393 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
80,720 GBP2023-12-31
73,397 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
7,323 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
486,062 GBP2023-12-31
486,062 GBP2022-12-31
Improvements to leasehold property
14,673 GBP2023-12-31
21,996 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
748,508 GBP2023-12-31
717,357 GBP2022-12-31
Motor vehicles
77,868 GBP2023-12-31
77,868 GBP2022-12-31
Computers
78,094 GBP2023-12-31
78,094 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,919,110 GBP2023-12-31
1,887,959 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
546,723 GBP2023-12-31
504,440 GBP2022-12-31
Motor vehicles
73,743 GBP2023-12-31
66,755 GBP2022-12-31
Computers
68,760 GBP2023-12-31
59,474 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
769,946 GBP2023-12-31
704,066 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
42,283 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,988 GBP2023-01-01 ~ 2023-12-31
Computers
9,286 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
65,880 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
201,785 GBP2023-12-31
212,917 GBP2022-12-31
Motor vehicles
4,125 GBP2023-12-31
11,113 GBP2022-12-31
Computers
9,334 GBP2023-12-31
18,620 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
126,528 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
53,581 GBP2023-12-31
40,895 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
12,686 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
72,947 GBP2023-12-31
85,633 GBP2022-12-31
Merchandise
549,251 GBP2023-12-31
809,364 GBP2022-12-31
Value of work in progress
13,921 GBP2023-12-31
Finished Goods
196,416 GBP2023-12-31
277,933 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
679,957 GBP2023-12-31
706,747 GBP2022-12-31
Other Debtors
Current
27,856 GBP2023-12-31
24,597 GBP2022-12-31
Prepayments/Accrued Income
Current
108,289 GBP2023-12-31
88,214 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
816,102 GBP2023-12-31
819,558 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
24,227 GBP2023-12-31
30,383 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
23,995 GBP2023-12-31
22,876 GBP2022-12-31
Trade Creditors/Trade Payables
Current
234,626 GBP2023-12-31
322,844 GBP2022-12-31
Amounts owed to group undertakings
Current
1,401,821 GBP2023-12-31
1,389,635 GBP2022-12-31
Other Taxation & Social Security Payable
Current
104,335 GBP2023-12-31
118,306 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
35,282 GBP2023-12-31
27,187 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current, Between one and two years
24,227 GBP2023-12-31
30,383 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,403 GBP2023-12-31
27,921 GBP2022-12-31
Between one and five year, hire purchase agreements
1,403 GBP2023-12-31
27,921 GBP2022-12-31
hire purchase agreements
25,398 GBP2023-12-31
50,797 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,742 GBP2023-12-31
6,355 GBP2022-12-31
Between one and five year
115,548 GBP2023-12-31
6,938 GBP2022-12-31
All periods
151,290 GBP2023-12-31
13,293 GBP2022-12-31
Bank Borrowings
Secured
248,110 GBP2023-12-31
277,474 GBP2022-12-31
Total Borrowings
Secured
273,508 GBP2023-12-31
328,271 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
20,362 GBP2023-12-31
42,078 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31