45400 - Sale, Maintenance And Repair Of Motorcycles And Related Parts And Accessories
Average Number of Employees
812023-01-01 ~ 2023-12-31
802022-01-01 ~ 2022-12-31
Turnover/Revenue
31,898,038 GBP2023-01-01 ~ 2023-12-31
29,328,525 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-26,006,626 GBP2023-01-01 ~ 2023-12-31
-23,555,022 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,891,412 GBP2023-01-01 ~ 2023-12-31
5,773,503 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,619,109 GBP2023-01-01 ~ 2023-12-31
-4,394,953 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,560,759 GBP2023-01-01 ~ 2023-12-31
1,600,900 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,054,382 GBP2023-01-01 ~ 2023-12-31
1,306,916 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
747,274 GBP2023-12-31
-49,454 GBP2022-12-31
-1,404,486 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
796,728 GBP2023-01-01 ~ 2023-12-31
1,355,032 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
842,165 GBP2023-12-31
456,148 GBP2022-12-31
Total Inventories
9,451,262 GBP2023-12-31
9,317,238 GBP2022-12-31
Debtors
Current
1,534,407 GBP2023-12-31
426,632 GBP2022-12-31
Cash at bank and in hand
72,622 GBP2023-12-31
8,362 GBP2022-12-31
Current Assets
11,058,291 GBP2023-12-31
9,752,232 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-10,378,645 GBP2023-12-31
-9,820,501 GBP2022-12-31
Net Current Assets/Liabilities
679,646 GBP2023-12-31
-68,269 GBP2022-12-31
Total Assets Less Current Liabilities
1,521,811 GBP2023-12-31
387,879 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-316,480 GBP2023-12-31
-107,333 GBP2022-12-31
Net Assets/Liabilities
1,077,274 GBP2023-12-31
280,546 GBP2022-12-31
Equity
Called up share capital
202,950 GBP2023-12-31
202,950 GBP2022-12-31
Capital redemption reserve
127,050 GBP2023-12-31
127,050 GBP2022-12-31
Equity
1,077,274 GBP2023-12-31
280,546 GBP2022-12-31
Audit Fees/Expenses
21,000 GBP2023-01-01 ~ 2023-12-31
20,100 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,861,346 GBP2023-01-01 ~ 2023-12-31
2,683,093 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
292,600 GBP2023-01-01 ~ 2023-12-31
260,727 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,226,099 GBP2023-01-01 ~ 2023-12-31
3,007,416 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
174,558 GBP2023-01-01 ~ 2023-12-31
197,884 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
167,893 GBP2023-01-01 ~ 2023-12-31
-96,594 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
247,780 GBP2023-01-01 ~ 2023-12-31
248,314 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
125,000 GBP2023-12-31
125,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
125,000 GBP2023-12-31
125,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
63,540 GBP2023-12-31
59,964 GBP2022-12-31
Motor vehicles
569,455 GBP2023-12-31
239,655 GBP2022-12-31
Furniture and fittings
394,736 GBP2023-12-31
392,409 GBP2022-12-31
Other
425,505 GBP2023-12-31
406,992 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,022,998 GBP2023-12-31
1,602,601 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-125,398 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-125,398 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
58,131 GBP2022-12-31
Motor vehicles
234,066 GBP2022-12-31
Furniture and fittings
290,504 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,146,453 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
960 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
42,788 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
51,320 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
158,578 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-124,198 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-124,198 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
59,091 GBP2023-12-31
Motor vehicles
152,656 GBP2023-12-31
Furniture and fittings
341,824 GBP2023-12-31
Other
407,023 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,180,833 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
4,449 GBP2023-12-31
1,833 GBP2022-12-31
Motor vehicles
416,799 GBP2023-12-31
5,589 GBP2022-12-31
Furniture and fittings
52,912 GBP2023-12-31
101,905 GBP2022-12-31
Other
18,482 GBP2023-12-31
14,806 GBP2022-12-31
Raw materials and consumables
9,451,262 GBP2023-12-31
9,317,238 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
421,002 GBP2023-12-31
222,573 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
963,274 GBP2023-12-31
Other Debtors
Current
22,617 GBP2023-12-31
27,175 GBP2022-12-31
Prepayments/Accrued Income
Current
127,514 GBP2023-12-31
137,636 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
39,248 GBP2022-12-31
Bank Overdrafts
Current
2,867 GBP2023-12-31
70,564 GBP2022-12-31
Bank Borrowings
Current
56,000 GBP2023-12-31
56,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,546,428 GBP2023-12-31
4,546,128 GBP2022-12-31
Corporation Tax Payable
Current
89,903 GBP2023-12-31
48,478 GBP2022-12-31
Taxation/Social Security Payable
Current
69,244 GBP2023-12-31
67,176 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
100,439 GBP2023-12-31
Other Creditors
Current
3,865,497 GBP2023-12-31
3,723,495 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
648,267 GBP2023-12-31
1,308,660 GBP2022-12-31
Creditors
Current
10,378,645 GBP2023-12-31
9,820,501 GBP2022-12-31
Bank Borrowings
Non-current
51,333 GBP2023-12-31
107,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
265,147 GBP2023-12-31
Creditors
Non-current
316,480 GBP2023-12-31
107,333 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
56,000 GBP2023-12-31
56,000 GBP2022-12-31
Non-current, Between one and two years
51,333 GBP2023-12-31
56,000 GBP2022-12-31
Non-current, Between two and five year
51,333 GBP2022-12-31
Total Borrowings
107,333 GBP2023-12-31
163,333 GBP2022-12-31
Minimum gross finance lease payments owing
365,586 GBP2023-12-31
Net Deferred Tax Liability/Asset
128,057 GBP2023-12-31
-39,248 GBP2022-12-31
57,346 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
167,305 GBP2023-01-01 ~ 2023-12-31
-96,594 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
132,070 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
202,950 shares2023-12-31
202,950 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
228,693 GBP2023-12-31
227,691 GBP2022-12-31
Between one and five year
563,672 GBP2023-12-31
682,365 GBP2022-12-31
More than five year
256,667 GBP2023-12-31
366,667 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,049,032 GBP2023-12-31
1,276,723 GBP2022-12-31