Turnover/Revenue
20,799,902 GBP2023-01-01 ~ 2023-12-31
17,358,132 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
13,936,333 GBP2023-01-01 ~ 2023-12-31
11,988,059 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,863,569 GBP2023-01-01 ~ 2023-12-31
5,370,073 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,046,867 GBP2023-01-01 ~ 2023-12-31
943,871 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,942,751 GBP2023-01-01 ~ 2023-12-31
4,064,058 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,423,685 GBP2023-01-01 ~ 2023-12-31
838,224 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
30 GBP2023-01-01 ~ 2023-12-31
5 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
49,423 GBP2023-01-01 ~ 2023-12-31
59,315 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,374,292 GBP2023-01-01 ~ 2023-12-31
778,914 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
295,278 GBP2023-01-01 ~ 2023-12-31
103,194 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,079,014 GBP2023-01-01 ~ 2023-12-31
675,720 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,079,014 GBP2023-01-01 ~ 2023-12-31
675,720 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
6,100 GBP2023-12-31
2,416 GBP2022-12-31
Fixed Assets
977,122 GBP2023-12-31
1,047,095 GBP2022-12-31
Total Inventories
2,640,638 GBP2023-12-31
2,914,330 GBP2022-12-31
Debtors
5,191,804 GBP2023-12-31
4,542,019 GBP2022-12-31
Cash at bank and in hand
150,442 GBP2023-12-31
204,552 GBP2022-12-31
Current Assets
7,982,884 GBP2023-12-31
7,660,901 GBP2022-12-31
Creditors
Current
3,967,863 GBP2023-12-31
4,780,182 GBP2022-12-31
Net Current Assets/Liabilities
4,015,021 GBP2023-12-31
2,880,719 GBP2022-12-31
Total Assets Less Current Liabilities
4,992,143 GBP2023-12-31
3,927,814 GBP2022-12-31
Net Assets/Liabilities
4,435,298 GBP2023-12-31
3,614,541 GBP2022-12-31
Equity
Called up share capital
10,420 GBP2023-12-31
10,420 GBP2022-12-31
10,420 GBP2021-12-31
Capital redemption reserve
210 GBP2023-12-31
210 GBP2022-12-31
210 GBP2021-12-31
Retained earnings (accumulated losses)
4,424,668 GBP2023-12-31
3,603,911 GBP2022-12-31
3,703,416 GBP2021-12-31
Equity
4,435,298 GBP2023-12-31
3,614,541 GBP2022-12-31
3,714,046 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-258,257 GBP2023-01-01 ~ 2023-12-31
-775,225 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-258,257 GBP2023-01-01 ~ 2023-12-31
-775,225 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,079,014 GBP2023-01-01 ~ 2023-12-31
675,720 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,417,454 GBP2023-01-01 ~ 2023-12-31
1,493,543 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
161,517 GBP2023-01-01 ~ 2023-12-31
164,633 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,501 GBP2023-01-01 ~ 2023-12-31
29,172 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,642,472 GBP2023-01-01 ~ 2023-12-31
1,687,348 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
522023-01-01 ~ 2023-12-31
522022-01-01 ~ 2022-12-31
Director Remuneration
213,626 GBP2023-01-01 ~ 2023-12-31
197,851 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
248,562 GBP2023-01-01 ~ 2023-12-31
242,733 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
341,392 GBP2023-01-01 ~ 2023-12-31
160,436 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
371,373 GBP2023-12-31
371,373 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
26,031 GBP2023-12-31
26,031 GBP2022-12-31
Intangible Assets - Gross Cost
401,351 GBP2023-12-31
397,404 GBP2022-12-31
Development expenditure
3,947 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
371,373 GBP2023-12-31
371,373 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
23,615 GBP2023-12-31
23,615 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
395,251 GBP2023-12-31
394,988 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
263 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
263 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
263 GBP2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
2,416 GBP2023-12-31
2,416 GBP2022-12-31
Development expenditure
3,684 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
761,785 GBP2023-12-31
732,740 GBP2022-12-31
Furniture and fittings
215,040 GBP2023-12-31
154,400 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
633,199 GBP2023-12-31
567,143 GBP2022-12-31
Furniture and fittings
129,836 GBP2023-12-31
106,137 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
66,056 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
23,699 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
128,586 GBP2023-12-31
165,597 GBP2022-12-31
Furniture and fittings
85,204 GBP2023-12-31
48,263 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
431,146 GBP2023-12-31
394,785 GBP2022-12-31
Computers
1,323,874 GBP2023-12-31
1,274,193 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,020,640 GBP2023-12-31
2,844,913 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
138,656 GBP2023-12-31
100,538 GBP2022-12-31
Computers
1,034,862 GBP2023-12-31
932,017 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,049,618 GBP2023-12-31
1,801,056 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
38,118 GBP2023-01-01 ~ 2023-12-31
Computers
102,845 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
248,562 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
292,490 GBP2023-12-31
294,247 GBP2022-12-31
Computers
289,012 GBP2023-12-31
342,176 GBP2022-12-31
Property, Plant & Equipment
971,022 GBP2023-12-31
1,043,857 GBP2022-12-31
Merchandise
2,640,638 GBP2023-12-31
2,914,330 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,573,582 GBP2023-12-31
3,391,750 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
18,026 GBP2023-12-31
101,366 GBP2022-12-31
Other Debtors
Current
312,389 GBP2023-12-31
111,353 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
75,333 GBP2023-12-31
Prepayments
Current
1,212,474 GBP2023-12-31
937,550 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,191,804 GBP2023-12-31
4,542,019 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
140,000 GBP2023-12-31
583,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
37,460 GBP2023-12-31
40,435 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,278,608 GBP2023-12-31
1,588,569 GBP2022-12-31
Amounts owed to group undertakings
Current
740,851 GBP2023-12-31
879,860 GBP2022-12-31
Corporation Tax Payable
Current
524,228 GBP2023-12-31
477,339 GBP2022-12-31
Other Taxation & Social Security Payable
Current
61,970 GBP2023-12-31
42,463 GBP2022-12-31
Other Creditors
Current
306,577 GBP2023-12-31
102,920 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
537,213 GBP2023-12-31
677,015 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
291,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
161,277 GBP2023-12-31
197,657 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
140,000 GBP2023-12-31
583,333 GBP2022-12-31
Non-current, Between two and five year
291,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
161,277 GBP2023-12-31
197,657 GBP2022-12-31
hire purchase agreements
198,737 GBP2023-12-31
238,092 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
330,038 GBP2023-12-31
Between one and five year
1,320,152 GBP2023-12-31
All periods
1,650,190 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
103,901 GBP2023-12-31
115,616 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,079,014 GBP2023-01-01 ~ 2023-12-31