47110 - Retail Sale In Non-specialised Stores With Food, Beverages Or Tobacco Predominating
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-06-30
Turnover/Revenue
10,174,179 GBP2023-01-01 ~ 2023-06-30
17,814,101 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
7,371,985 GBP2023-01-01 ~ 2023-06-30
13,688,875 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,802,194 GBP2023-01-01 ~ 2023-06-30
4,125,226 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,709,934 GBP2023-01-01 ~ 2023-06-30
4,708,652 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
204,499 GBP2023-01-01 ~ 2023-06-30
-351,073 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
56,175 GBP2023-01-01 ~ 2023-06-30
73,958 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
148,324 GBP2023-01-01 ~ 2023-06-30
-425,031 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
242,106 GBP2023-01-01 ~ 2023-06-30
-287,111 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-93,782 GBP2023-01-01 ~ 2023-06-30
-137,920 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-93,782 GBP2023-01-01 ~ 2023-06-30
-137,920 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
2,093,187 GBP2023-06-30
2,060,616 GBP2022-12-31
Property, Plant & Equipment
2,650,346 GBP2023-06-30
2,289,097 GBP2022-12-31
Fixed Assets
4,743,533 GBP2023-06-30
4,349,713 GBP2022-12-31
Total Inventories
1,431,962 GBP2023-06-30
1,197,532 GBP2022-12-31
Debtors
2,059,259 GBP2023-06-30
2,446,373 GBP2022-12-31
Cash at bank and in hand
448,472 GBP2023-06-30
362,039 GBP2022-12-31
Current Assets
3,939,693 GBP2023-06-30
4,005,944 GBP2022-12-31
Creditors
Current
5,968,932 GBP2023-06-30
5,897,835 GBP2022-12-31
Net Current Assets/Liabilities
-2,029,239 GBP2023-06-30
-1,891,891 GBP2022-12-31
Total Assets Less Current Liabilities
2,714,294 GBP2023-06-30
2,457,822 GBP2022-12-31
Net Assets/Liabilities
991,415 GBP2023-06-30
1,167,728 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-06-30
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
716,413 GBP2023-06-30
892,726 GBP2022-12-31
1,280,646 GBP2021-12-31
Equity
991,415 GBP2023-06-30
1,167,728 GBP2022-12-31
1,555,648 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-82,531 GBP2023-01-01 ~ 2023-06-30
-250,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-82,531 GBP2023-01-01 ~ 2023-06-30
-250,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-93,782 GBP2023-01-01 ~ 2023-06-30
-137,920 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,420,233 GBP2023-01-01 ~ 2023-06-30
2,302,356 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
97,971 GBP2023-01-01 ~ 2023-06-30
148,894 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
17,817 GBP2023-01-01 ~ 2023-06-30
34,484 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,536,021 GBP2023-01-01 ~ 2023-06-30
2,485,734 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1772023-01-01 ~ 2023-06-30
1662022-01-01 ~ 2022-12-31
Director Remuneration
6,000 GBP2023-01-01 ~ 2023-06-30
12,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
132,186 GBP2023-01-01 ~ 2023-06-30
212,383 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-99,422 GBP2023-01-01 ~ 2023-06-30
-257,670 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
32,631 GBP2023-01-01 ~ 2023-06-30
-80,756 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
2,567,998 GBP2023-06-30
2,410,954 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
474,811 GBP2023-06-30
350,338 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
124,473 GBP2023-01-01 ~ 2023-06-30
Intangible Assets
Net goodwill
2,093,187 GBP2023-06-30
2,060,616 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
737,520 GBP2023-06-30
737,520 GBP2022-12-31
Furniture and fittings
1,948,358 GBP2023-06-30
1,317,173 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,835,355 GBP2023-06-30
3,349,170 GBP2022-12-31
Property, Plant & Equipment - Disposals
-145,000 GBP2023-01-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
247,065 GBP2023-06-30
207,298 GBP2022-12-31
Furniture and fittings
641,907 GBP2023-06-30
578,908 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,185,009 GBP2023-06-30
1,060,073 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
39,767 GBP2023-01-01 ~ 2023-06-30
Furniture and fittings
62,999 GBP2023-01-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
132,186 GBP2023-01-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-7,250 GBP2023-01-01 ~ 2023-06-30
Property, Plant & Equipment
Plant and equipment
490,455 GBP2023-06-30
530,222 GBP2022-12-31
Furniture and fittings
1,306,451 GBP2023-06-30
738,265 GBP2022-12-31
Finished Goods
1,431,962 GBP2023-06-30
1,197,532 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
92,420 GBP2023-06-30
105,907 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,148,126 GBP2022-12-31
Other Debtors
Current
361,980 GBP2023-06-30
186,980 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
99,422 GBP2023-06-30
218,955 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
57,686 GBP2022-12-31
Prepayments/Accrued Income
Current
274,052 GBP2023-06-30
446,702 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
2,059,259 GBP2023-06-30
2,446,373 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
93,935 GBP2023-06-30
186,771 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
208,895 GBP2023-06-30
148,208 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,077,429 GBP2023-06-30
806,717 GBP2022-12-31
Other Taxation & Social Security Payable
Current
245,235 GBP2023-06-30
224,855 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
149,624 GBP2023-06-30
71,235 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,097,586 GBP2023-06-30
1,106,416 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
502,720 GBP2023-06-30
183,678 GBP2022-12-31
Bank Borrowings
Between two and five year, Non-current
1,097,586 GBP2023-06-30
1,106,416 GBP2022-12-31
Secured
1,191,521 GBP2023-06-30
1,293,187 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
122,573 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
-93,782 GBP2023-01-01 ~ 2023-06-30