Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
20,721,671 GBP2023-01-01 ~ 2023-12-31
20,151,730 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
15,857,133 GBP2023-01-01 ~ 2023-12-31
15,458,648 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,864,538 GBP2023-01-01 ~ 2023-12-31
4,693,082 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
264,077 GBP2023-01-01 ~ 2023-12-31
263,107 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,353,092 GBP2023-01-01 ~ 2023-12-31
2,985,176 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,247,369 GBP2023-01-01 ~ 2023-12-31
1,444,799 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,501 GBP2023-01-01 ~ 2023-12-31
2,108 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,269,870 GBP2023-01-01 ~ 2023-12-31
1,446,907 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
303,444 GBP2023-01-01 ~ 2023-12-31
275,574 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
966,426 GBP2023-01-01 ~ 2023-12-31
1,171,333 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
966,426 GBP2023-01-01 ~ 2023-12-31
1,171,333 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
216,273 GBP2023-12-31
238,364 GBP2022-12-31
Property, Plant & Equipment
42,364 GBP2023-12-31
52,230 GBP2022-12-31
Fixed Assets
258,637 GBP2023-12-31
290,594 GBP2022-12-31
Total Inventories
1,673,518 GBP2023-12-31
2,074,017 GBP2022-12-31
Debtors
1,509,070 GBP2023-12-31
1,545,009 GBP2022-12-31
Cash at bank and in hand
1,777,578 GBP2023-12-31
1,586,735 GBP2022-12-31
Current Assets
4,960,166 GBP2023-12-31
5,205,761 GBP2022-12-31
Creditors
Current
1,862,046 GBP2023-12-31
2,417,975 GBP2022-12-31
Net Current Assets/Liabilities
3,098,120 GBP2023-12-31
2,787,786 GBP2022-12-31
Total Assets Less Current Liabilities
3,356,757 GBP2023-12-31
3,078,380 GBP2022-12-31
Net Assets/Liabilities
3,347,057 GBP2023-12-31
3,069,280 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
3,346,957 GBP2023-12-31
3,069,180 GBP2022-12-31
2,980,853 GBP2021-12-31
Equity
3,347,057 GBP2023-12-31
3,069,280 GBP2022-12-31
2,980,953 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-688,649 GBP2023-01-01 ~ 2023-12-31
-1,083,006 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-688,649 GBP2023-01-01 ~ 2023-12-31
-1,083,006 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
966,426 GBP2023-01-01 ~ 2023-12-31
1,171,333 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,490,004 GBP2023-01-01 ~ 2023-12-31
1,456,053 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
157,794 GBP2023-01-01 ~ 2023-12-31
165,613 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,487 GBP2023-01-01 ~ 2023-12-31
22,872 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,670,285 GBP2023-01-01 ~ 2023-12-31
1,644,538 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
362023-01-01 ~ 2023-12-31
352022-01-01 ~ 2022-12-31
Director Remuneration
341,095 GBP2023-01-01 ~ 2023-12-31
338,750 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
9,868 GBP2023-01-01 ~ 2023-12-31
13,838 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,500 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
302,844 GBP2023-01-01 ~ 2023-12-31
279,074 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
317,468 GBP2023-01-01 ~ 2023-12-31
274,912 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
323,785 GBP2023-12-31
252,385 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
65,658 GBP2023-12-31
65,658 GBP2022-12-31
Furniture and fittings
7,941 GBP2023-12-31
20,136 GBP2022-12-31
Computers
64,326 GBP2023-12-31
64,326 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
137,925 GBP2023-12-31
150,120 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-12,195 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-12,195 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
48,941 GBP2023-12-31
46,218 GBP2022-12-31
Furniture and fittings
4,987 GBP2023-12-31
13,740 GBP2022-12-31
Computers
41,633 GBP2023-12-31
37,932 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
95,561 GBP2023-12-31
97,890 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
2,723 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
3,444 GBP2023-01-01 ~ 2023-12-31
Computers
3,701 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
9,868 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-12,197 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,197 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
16,717 GBP2023-12-31
19,440 GBP2022-12-31
Furniture and fittings
2,954 GBP2023-12-31
6,396 GBP2022-12-31
Computers
22,693 GBP2023-12-31
26,394 GBP2022-12-31
Merchandise
1,673,518 GBP2023-12-31
2,074,017 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,288,998 GBP2023-12-31
1,370,754 GBP2022-12-31
Other Debtors
Current
143,010 GBP2023-12-31
98,984 GBP2022-12-31
Prepayments
Current
77,062 GBP2023-12-31
75,271 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,509,070 GBP2023-12-31
1,545,009 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,264,226 GBP2023-12-31
1,232,965 GBP2022-12-31
Corporation Tax Payable
Current
121,933 GBP2023-12-31
159,750 GBP2022-12-31
Other Taxation & Social Security Payable
Current
46,602 GBP2023-12-31
45,457 GBP2022-12-31
Other Creditors
Current
83,461 GBP2023-12-31
316,711 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
151,439 GBP2023-12-31
392,245 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
175,549 GBP2023-12-31
175,549 GBP2022-12-31
Between one and five year
497,389 GBP2023-12-31
672,938 GBP2022-12-31
All periods
672,938 GBP2023-12-31
848,487 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
9,700 GBP2023-12-31
9,100 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
966,426 GBP2023-01-01 ~ 2023-12-31