Turnover/Revenue
31,991,478 GBP2023-01-01 ~ 2023-12-31
38,218,277 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-21,538,063 GBP2023-01-01 ~ 2023-12-31
-26,732,353 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,453,415 GBP2023-01-01 ~ 2023-12-31
11,485,924 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,328,234 GBP2023-01-01 ~ 2023-12-31
-10,779,515 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,125,454 GBP2023-01-01 ~ 2023-12-31
706,583 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-81,933 GBP2023-01-01 ~ 2023-12-31
-105,616 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,043,521 GBP2023-01-01 ~ 2023-12-31
600,967 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
710,395 GBP2023-01-01 ~ 2023-12-31
497,160 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
710,395 GBP2023-01-01 ~ 2023-12-31
497,160 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
3,256 GBP2023-12-31
15,980 GBP2022-12-31
Property, Plant & Equipment
922,704 GBP2023-12-31
1,038,790 GBP2022-12-31
Fixed Assets
925,960 GBP2023-12-31
1,054,770 GBP2022-12-31
Total Inventories
3,630,885 GBP2023-12-31
5,477,617 GBP2022-12-31
Debtors
1,573,546 GBP2023-12-31
2,292,909 GBP2022-12-31
Cash at bank and in hand
54,041 GBP2023-12-31
622,555 GBP2022-12-31
Current Assets
5,258,472 GBP2023-12-31
8,393,081 GBP2022-12-31
Net Current Assets/Liabilities
345,327 GBP2023-12-31
1,806,122 GBP2022-12-31
Total Assets Less Current Liabilities
1,271,287 GBP2023-12-31
2,860,892 GBP2022-12-31
Equity
Called up share capital
1,026 GBP2023-12-31
1,026 GBP2022-12-31
1,026 GBP2021-12-31
Retained earnings (accumulated losses)
1,270,261 GBP2023-12-31
2,859,866 GBP2022-12-31
2,362,706 GBP2021-12-31
Equity
1,271,287 GBP2023-12-31
2,860,892 GBP2022-12-31
2,363,732 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
710,395 GBP2023-01-01 ~ 2023-12-31
497,160 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,300,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,300,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
616,323 GBP2023-01-01 ~ 2023-12-31
1,911,844 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
61,627 GBP2023-01-01 ~ 2023-12-31
175,822 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,667 GBP2023-01-01 ~ 2023-12-31
46,975 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
698,617 GBP2023-01-01 ~ 2023-12-31
2,134,641 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
242023-01-01 ~ 2023-12-31
642022-01-01 ~ 2022-12-31
Director Remuneration
88,235 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
113,974 GBP2023-01-01 ~ 2023-12-31
152,342 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,000 GBP2023-01-01 ~ 2023-12-31
13,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
353,948 GBP2023-01-01 ~ 2023-12-31
132,266 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
245,447 GBP2023-01-01 ~ 2023-12-31
114,184 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
56,879 GBP2022-12-31
Computer software
309,423 GBP2022-12-31
Intangible Assets - Gross Cost
366,302 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
56,879 GBP2023-12-31
56,879 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
363,046 GBP2023-12-31
350,322 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
12,724 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
967,520 GBP2023-12-31
967,520 GBP2022-12-31
Plant and equipment
477,640 GBP2023-12-31
477,640 GBP2022-12-31
Furniture and fittings
79,996 GBP2023-12-31
79,996 GBP2022-12-31
Computers
204,920 GBP2023-12-31
284,788 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,730,076 GBP2023-12-31
1,809,944 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-83,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-83,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
84,658 GBP2023-12-31
74,983 GBP2022-12-31
Plant and equipment
459,882 GBP2023-12-31
405,566 GBP2022-12-31
Furniture and fittings
72,409 GBP2023-12-31
54,548 GBP2022-12-31
Computers
190,423 GBP2023-12-31
236,057 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
807,372 GBP2023-12-31
771,154 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,675 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
54,316 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
17,861 GBP2023-01-01 ~ 2023-12-31
Computers
32,122 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
113,974 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-77,756 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-77,756 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
882,862 GBP2023-12-31
892,537 GBP2022-12-31
Plant and equipment
17,758 GBP2023-12-31
72,074 GBP2022-12-31
Furniture and fittings
7,587 GBP2023-12-31
25,448 GBP2022-12-31
Computers
14,497 GBP2023-12-31
48,731 GBP2022-12-31
Merchandise
3,630,885 GBP2023-12-31
5,477,617 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,150,256 GBP2023-12-31
1,356,551 GBP2022-12-31
Other Debtors
Current
38,653 GBP2023-12-31
474,596 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
64,920 GBP2023-12-31
91,366 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
78,314 GBP2023-12-31
62,967 GBP2022-12-31
Prepayments
Current
241,403 GBP2023-12-31
307,429 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,573,546 GBP2023-12-31
2,292,909 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,344,164 GBP2023-12-31
2,307,424 GBP2022-12-31
Amounts owed to group undertakings
Current
2,203,132 GBP2023-12-31
3,535,836 GBP2022-12-31
Other Taxation & Social Security Payable
Current
108,665 GBP2023-12-31
307,815 GBP2022-12-31
Accrued Liabilities
Current
257,184 GBP2023-12-31
435,884 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
229,000 GBP2023-12-31
257,113 GBP2022-12-31
Between one and five year
706,083 GBP2023-12-31
916,000 GBP2022-12-31
More than five year
19,083 GBP2022-12-31
All periods
935,083 GBP2023-12-31
1,192,196 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-78,314 GBP2023-12-31
-62,967 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
710,395 GBP2023-01-01 ~ 2023-12-31