Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
14,899,895 GBP2023-01-01 ~ 2023-12-31
11,278,635 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,129,939 GBP2023-01-01 ~ 2023-12-31
-9,277,082 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,769,956 GBP2023-01-01 ~ 2023-12-31
2,001,553 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-445,300 GBP2023-01-01 ~ 2023-12-31
-388,537 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-925,317 GBP2023-01-01 ~ 2023-12-31
-1,047,352 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,399,339 GBP2023-01-01 ~ 2023-12-31
565,664 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,342,033 GBP2023-01-01 ~ 2023-12-31
534,356 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,042,460 GBP2023-01-01 ~ 2023-12-31
457,836 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,042,460 GBP2023-01-01 ~ 2023-12-31
457,836 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
10,833 GBP2023-12-31
27,083 GBP2022-12-31
Property, Plant & Equipment
409,690 GBP2023-12-31
219,845 GBP2022-12-31
Fixed Assets
420,523 GBP2023-12-31
246,928 GBP2022-12-31
Total Inventories
3,568,938 GBP2023-12-31
5,010,781 GBP2022-12-31
Debtors
2,588,796 GBP2023-12-31
2,969,200 GBP2022-12-31
Cash at bank and in hand
4,329 GBP2023-12-31
2,196 GBP2022-12-31
Current Assets
6,162,063 GBP2023-12-31
7,982,177 GBP2022-12-31
Creditors
Current
4,905,866 GBP2023-12-31
6,764,112 GBP2022-12-31
Net Current Assets/Liabilities
1,256,197 GBP2023-12-31
1,218,065 GBP2022-12-31
Total Assets Less Current Liabilities
1,676,720 GBP2023-12-31
1,464,993 GBP2022-12-31
Creditors
Non-current
359,347 GBP2023-12-31
420,000 GBP2022-12-31
Net Assets/Liabilities
1,317,373 GBP2023-12-31
1,044,993 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
1,317,273 GBP2023-12-31
1,044,893 GBP2022-12-31
1,009,807 GBP2021-12-31
Equity
1,317,373 GBP2023-12-31
1,044,993 GBP2022-12-31
1,009,907 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-770,080 GBP2023-01-01 ~ 2023-12-31
-422,750 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-770,080 GBP2023-01-01 ~ 2023-12-31
-422,750 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,042,460 GBP2023-01-01 ~ 2023-12-31
457,836 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
433,686 GBP2023-01-01 ~ 2023-12-31
390,008 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
39,800 GBP2023-01-01 ~ 2023-12-31
35,706 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,988 GBP2023-01-01 ~ 2023-12-31
82,043 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
528,474 GBP2023-01-01 ~ 2023-12-31
507,757 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
132023-01-01 ~ 2023-12-31
122022-01-01 ~ 2022-12-31
Director Remuneration
38,654 GBP2023-01-01 ~ 2023-12-31
51,865 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
66,014 GBP2023-01-01 ~ 2023-12-31
60,145 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
299,573 GBP2023-01-01 ~ 2023-12-31
76,520 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
315,646 GBP2023-01-01 ~ 2023-12-31
101,528 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
325,000 GBP2022-12-31
Development expenditure
79,679 GBP2022-12-31
Intangible Assets - Gross Cost
404,679 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
314,167 GBP2023-12-31
297,917 GBP2022-12-31
Development expenditure
79,679 GBP2023-12-31
79,679 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
393,846 GBP2023-12-31
377,596 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
16,250 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
16,250 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
10,833 GBP2023-12-31
27,083 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
159,691 GBP2023-12-31
156,041 GBP2022-12-31
Motor vehicles
358,645 GBP2023-12-31
151,750 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
807,356 GBP2023-12-31
538,506 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
137,176 GBP2023-12-31
130,042 GBP2022-12-31
Motor vehicles
75,703 GBP2023-12-31
33,033 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
397,666 GBP2023-12-31
318,661 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
7,134 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
42,670 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,005 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
22,515 GBP2023-12-31
25,999 GBP2022-12-31
Motor vehicles
282,942 GBP2023-12-31
118,717 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
12,991 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
193,904 GBP2023-12-31
Merchandise
3,568,938 GBP2023-12-31
5,010,781 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,446,397 GBP2023-12-31
2,551,176 GBP2022-12-31
Other Debtors
Current
92,814 GBP2023-12-31
382,477 GBP2022-12-31
Prepayments/Accrued Income
Current
49,585 GBP2023-12-31
35,547 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,588,796 GBP2023-12-31
2,969,200 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
180,000 GBP2023-12-31
180,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
25,673 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,191,673 GBP2023-12-31
4,271,696 GBP2022-12-31
Corporation Tax Payable
Current
386,329 GBP2023-12-31
257,244 GBP2022-12-31
Other Taxation & Social Security Payable
Current
21,992 GBP2023-12-31
19,327 GBP2022-12-31
Other Creditors
Current
1,815,812 GBP2023-12-31
845,903 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
153,380 GBP2023-12-31
461,454 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
240,000 GBP2023-12-31
420,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
119,347 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
180,000 GBP2023-12-31
180,000 GBP2022-12-31
Non-current, Between one and two years
180,000 GBP2023-12-31
180,000 GBP2022-12-31
Non-current, Between two and five year
60,000 GBP2023-12-31
240,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
119,347 GBP2023-12-31
hire purchase agreements
145,020 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
79,750 GBP2023-12-31
Between one and five year
107,250 GBP2023-12-31
All periods
187,000 GBP2023-12-31
Total Borrowings
Secured
2,076,658 GBP2023-12-31
1,115,742 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,042,460 GBP2023-01-01 ~ 2023-12-31