(expand)Interest Payable/Similar Charges (Finance Costs)
1,351,842 GBP2023-01-01 ~ 2023-12-31
492,778 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,992,460 GBP2023-01-01 ~ 2023-12-31
1,542,035 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
643,690 GBP2023-01-01 ~ 2023-12-31
257,438 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,348,770 GBP2023-01-01 ~ 2023-12-31
1,284,597 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,348,770 GBP2023-01-01 ~ 2023-12-31
1,284,597 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
8,775,999 GBP2023-12-31
7,020,818 GBP2022-12-31
Fixed Assets - Investments
24,000 GBP2023-12-31
24 GBP2022-12-31
Investment Property
304,000 GBP2023-12-31
286,000 GBP2022-12-31
Fixed Assets
9,103,999 GBP2023-12-31
7,306,842 GBP2022-12-31
Total Inventories
29,629,461 GBP2023-12-31
20,910,863 GBP2022-12-31
Debtors
9,973,322 GBP2023-12-31
7,317,428 GBP2022-12-31
Cash at bank and in hand
2,868,476 GBP2023-12-31
3,718,397 GBP2022-12-31
Current Assets
42,471,259 GBP2023-12-31
31,946,688 GBP2022-12-31
Creditors
Current
41,025,575 GBP2023-12-31
31,326,804 GBP2022-12-31
Net Current Assets/Liabilities
1,445,684 GBP2023-12-31
619,884 GBP2022-12-31
Total Assets Less Current Liabilities
10,549,683 GBP2023-12-31
7,926,726 GBP2022-12-31
Net Assets/Liabilities
4,933,935 GBP2023-12-31
3,605,165 GBP2022-12-31
Equity
Called up share capital
1,000,000 GBP2023-12-31
33,124 GBP2022-12-31
33,124 GBP2021-12-31
Retained earnings (accumulated losses)
3,837,136 GBP2023-12-31
3,483,457 GBP2022-12-31
2,236,150 GBP2021-12-31
Equity
4,933,935 GBP2023-12-31
3,605,165 GBP2022-12-31
2,350,568 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-20,000 GBP2023-01-01 ~ 2023-12-31
-30,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-20,000 GBP2023-01-01 ~ 2023-12-31
-30,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,348,770 GBP2023-01-01 ~ 2023-12-31
1,284,597 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-27,245 GBP2022-12-31
Wages/Salaries
3,266,121 GBP2023-01-01 ~ 2023-12-31
2,487,130 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
319,660 GBP2023-01-01 ~ 2023-12-31
280,745 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,087 GBP2023-01-01 ~ 2023-12-31
45,850 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,637,868 GBP2023-01-01 ~ 2023-12-31
2,813,725 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
612023-01-01 ~ 2023-12-31
572022-01-01 ~ 2022-12-31
Director Remuneration
112,939 GBP2023-01-01 ~ 2023-12-31
15,022 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
835,743 GBP2023-01-01 ~ 2023-12-31
479,602 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
24,749 GBP2023-01-01 ~ 2023-12-31
15,817 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
243,470 GBP2023-01-01 ~ 2023-12-31
102,001 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
468,627 GBP2023-01-01 ~ 2023-12-31
292,987 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
624,044 GBP2023-12-31
420,809 GBP2022-12-31
Furniture and fittings
77,323 GBP2023-12-31
41,509 GBP2022-12-31
Motor vehicles
13,734,992 GBP2023-12-31
11,702,748 GBP2022-12-31
Computers
132,036 GBP2023-12-31
118,160 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,568,395 GBP2023-12-31
12,283,226 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-11,500 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-2,905,739 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-2,917,239 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
255,952 GBP2023-12-31
175,813 GBP2022-12-31
Furniture and fittings
26,333 GBP2023-12-31
15,316 GBP2022-12-31
Motor vehicles
5,414,427 GBP2023-12-31
5,002,671 GBP2022-12-31
Computers
95,684 GBP2023-12-31
68,608 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,792,396 GBP2023-12-31
5,262,408 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
87,071 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
11,017 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,082,991 GBP2023-01-01 ~ 2023-12-31
Computers
27,076 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,208,155 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,932 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-1,671,235 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,678,167 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
368,092 GBP2023-12-31
244,996 GBP2022-12-31
Furniture and fittings
50,990 GBP2023-12-31
26,193 GBP2022-12-31
Motor vehicles
8,320,565 GBP2023-12-31
6,700,077 GBP2022-12-31
Computers
36,352 GBP2023-12-31
49,552 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
75,319 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
37,544 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
15,064 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
1,355,151 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
1,372,412 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
6,053,789 GBP2023-12-31
4,419,923 GBP2022-12-31
Under hire purchased contracts or finance leases
6,053,789 GBP2023-12-31
4,460,755 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
37,775 GBP2022-12-31
Investment Property - Fair Value Model
304,000 GBP2023-12-31
286,000 GBP2022-12-31
Merchandise
29,437,284 GBP2023-12-31
20,665,040 GBP2022-12-31
Value of work in progress
192,177 GBP2023-12-31
245,823 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,380,652 GBP2023-12-31
1,308,217 GBP2022-12-31
Other Debtors
Current
5,213,298 GBP2023-12-31
4,369,864 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
2,152,509 GBP2023-12-31
1,417,696 GBP2022-12-31
Prepayments
Current
226,863 GBP2023-12-31
221,651 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,973,322 GBP2023-12-31
7,317,428 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
143,500 GBP2023-12-31
170,745 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
2,255,693 GBP2023-12-31
1,828,951 GBP2022-12-31
Trade Creditors/Trade Payables
Current
27,589,663 GBP2023-12-31
23,574,620 GBP2022-12-31
Corporation Tax Payable
Current
243,470 GBP2023-12-31
149,555 GBP2022-12-31
Other Taxation & Social Security Payable
Current
101,827 GBP2023-12-31
84,213 GBP2022-12-31
Other Creditors
Current
5,007,523 GBP2023-12-31
2,974,347 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,096,095 GBP2023-12-31
1,157,100 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
59,792 GBP2023-12-31
203,292 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
4,642,995 GBP2023-12-31
3,605,528 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
143,500 GBP2023-12-31
143,500 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
143,500 GBP2023-12-31
170,745 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
59,792 GBP2023-12-31
203,292 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
2,852,081 GBP2023-12-31
3,531,449 GBP2022-12-31
hire purchase agreements
4,720,011 GBP2023-12-31
5,331,385 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
501,217 GBP2023-12-31
444,719 GBP2022-12-31
Between one and five year
787,196 GBP2023-12-31
1,025,913 GBP2022-12-31
More than five year
7,083 GBP2023-12-31
92,083 GBP2022-12-31
All periods
1,295,496 GBP2023-12-31
1,562,715 GBP2022-12-31
Bank Overdrafts
Secured
27,245 GBP2022-12-31
Bank Borrowings
Secured
203,292 GBP2023-12-31
346,792 GBP2022-12-31
Total Borrowings
Secured
7,597,336 GBP2023-12-31
5,905,451 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
885,727 GBP2023-12-31
495,292 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
912,961 GBP2023-12-31
512,741 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,348,770 GBP2023-01-01 ~ 2023-12-31