(expand)Cost of Sales
16,695,179 GBP2023-01-01 ~ 2023-12-31
13,228,149 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,137,371 GBP2023-01-01 ~ 2023-12-31
3,237,597 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,185,430 GBP2023-01-01 ~ 2023-12-31
2,589,685 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
60,051 GBP2023-01-01 ~ 2023-12-31
648,762 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
74,297 GBP2023-01-01 ~ 2023-12-31
55,055 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-14,246 GBP2023-01-01 ~ 2023-12-31
593,707 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-11,207 GBP2023-01-01 ~ 2023-12-31
124,681 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-3,039 GBP2023-01-01 ~ 2023-12-31
469,026 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
746,961 GBP2023-01-01 ~ 2023-12-31
469,026 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
37,780 GBP2023-12-31
Property, Plant & Equipment
4,789,392 GBP2023-12-31
3,552,632 GBP2022-12-31
Fixed Assets
4,827,172 GBP2023-12-31
3,552,632 GBP2022-12-31
Total Inventories
10,642,732 GBP2023-12-31
8,876,512 GBP2022-12-31
Debtors
2,346,031 GBP2023-12-31
1,918,171 GBP2022-12-31
Cash at bank and in hand
3,233 GBP2023-12-31
4,824 GBP2022-12-31
Current Assets
12,991,996 GBP2023-12-31
10,799,507 GBP2022-12-31
Creditors
Current
12,510,041 GBP2023-12-31
10,729,249 GBP2022-12-31
Net Current Assets/Liabilities
481,955 GBP2023-12-31
70,258 GBP2022-12-31
Total Assets Less Current Liabilities
5,309,127 GBP2023-12-31
3,622,890 GBP2022-12-31
Net Assets/Liabilities
3,840,213 GBP2023-12-31
3,355,144 GBP2022-12-31
Equity
Called up share capital
7,000 GBP2023-12-31
7,000 GBP2022-12-31
7,000 GBP2021-12-31
Revaluation reserve
1,397,088 GBP2023-12-31
647,088 GBP2022-12-31
647,088 GBP2021-12-31
Retained earnings (accumulated losses)
2,436,125 GBP2023-12-31
2,701,056 GBP2022-12-31
2,897,385 GBP2021-12-31
Equity
3,840,213 GBP2023-12-31
3,355,144 GBP2022-12-31
3,551,473 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-261,892 GBP2023-01-01 ~ 2023-12-31
-665,355 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-261,892 GBP2023-01-01 ~ 2023-12-31
-665,355 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,039 GBP2023-01-01 ~ 2023-12-31
469,026 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,620,394 GBP2023-01-01 ~ 2023-12-31
1,419,811 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
131,147 GBP2023-01-01 ~ 2023-12-31
125,839 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
29,500 GBP2023-01-01 ~ 2023-12-31
24,858 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,781,041 GBP2023-01-01 ~ 2023-12-31
1,570,508 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
682023-01-01 ~ 2023-12-31
622022-01-01 ~ 2022-12-31
Director Remuneration
25,140 GBP2023-01-01 ~ 2023-12-31
23,814 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
76,946 GBP2023-01-01 ~ 2023-12-31
78,739 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,080 GBP2023-01-01 ~ 2023-12-31
15,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
80,989 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-3,562 GBP2023-01-01 ~ 2023-12-31
112,804 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
50,374 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
12,594 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
12,594 GBP2023-12-31
Intangible Assets
Development expenditure
37,780 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,025,000 GBP2023-12-31
2,104,659 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
1,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
950,000 GBP2023-12-31
Improvements to leasehold property
384,967 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
4,646 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
4,646 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
3,025,000 GBP2023-12-31
2,104,659 GBP2022-12-31
Land and buildings, Long leasehold
950,000 GBP2023-12-31
950,000 GBP2022-12-31
Improvements to leasehold property
380,321 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
676,220 GBP2023-12-31
632,739 GBP2022-12-31
Motor vehicles
336,686 GBP2023-12-31
336,686 GBP2022-12-31
Computers
219,182 GBP2023-12-31
204,765 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,592,055 GBP2023-12-31
4,228,849 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
1,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
439,371 GBP2023-12-31
385,671 GBP2022-12-31
Motor vehicles
145,633 GBP2023-12-31
96,133 GBP2022-12-31
Computers
213,013 GBP2023-12-31
194,413 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
802,663 GBP2023-12-31
676,217 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
53,700 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
49,500 GBP2023-01-01 ~ 2023-12-31
Computers
18,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
126,446 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
236,849 GBP2023-12-31
247,068 GBP2022-12-31
Motor vehicles
191,053 GBP2023-12-31
240,553 GBP2022-12-31
Computers
6,169 GBP2023-12-31
10,352 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
268,310 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
76,331 GBP2023-12-31
26,831 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
49,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
191,979 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
241,479 GBP2022-12-31
Merchandise
10,642,732 GBP2023-12-31
8,876,512 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
25,263 GBP2023-12-31
56,539 GBP2022-12-31
Other Debtors
Current
676,466 GBP2023-12-31
953,845 GBP2022-12-31
Prepayments/Accrued Income
Current
112,082 GBP2023-12-31
46,257 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,346,031 GBP2023-12-31
Amounts falling due within one year, Current
1,918,171 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
930,987 GBP2023-12-31
876,925 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
47,016 GBP2023-12-31
47,016 GBP2022-12-31
Trade Creditors/Trade Payables
Current
10,269,497 GBP2023-12-31
7,688,767 GBP2022-12-31
Amounts owed to group undertakings
Current
311,376 GBP2022-12-31
Corporation Tax Payable
Current
471,900 GBP2023-12-31
714,767 GBP2022-12-31
Other Taxation & Social Security Payable
Current
71,166 GBP2023-12-31
Other Creditors
Current
47,747 GBP2023-12-31
599,353 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
152,362 GBP2023-12-31
124,790 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
272,553 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
17,475 GBP2023-12-31
64,491 GBP2022-12-31
Amounts owed to group undertakings
Non-current
736,838 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
109,021 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
930,987 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
272,553 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
47,016 GBP2022-12-31
Between one and five year, hire purchase agreements
17,475 GBP2023-12-31
64,491 GBP2022-12-31
hire purchase agreements
64,491 GBP2023-12-31
111,507 GBP2022-12-31
Bank Overdrafts
Secured
821,966 GBP2023-12-31
391,412 GBP2022-12-31
Bank Borrowings
Secured
381,574 GBP2023-12-31
485,513 GBP2022-12-31
Total Borrowings
Secured
1,268,031 GBP2023-12-31
988,432 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
442,048 GBP2023-12-31
203,255 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-3,039 GBP2023-01-01 ~ 2023-12-31