Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
18,803,709 GBP2023-01-01 ~ 2023-12-31
17,613,619 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
14,976,132 GBP2023-01-01 ~ 2023-12-31
13,293,987 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,827,577 GBP2023-01-01 ~ 2023-12-31
4,319,632 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
220,317 GBP2023-01-01 ~ 2023-12-31
246,572 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,992,371 GBP2023-01-01 ~ 2023-12-31
2,541,472 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
619,790 GBP2023-01-01 ~ 2023-12-31
1,535,329 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
221 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
111,320 GBP2023-01-01 ~ 2023-12-31
46,222 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,333,691 GBP2023-01-01 ~ 2023-12-31
1,489,107 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
106,631 GBP2023-01-01 ~ 2023-12-31
253,207 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,227,060 GBP2023-01-01 ~ 2023-12-31
1,235,900 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,227,060 GBP2023-01-01 ~ 2023-12-31
1,235,900 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
388,823 GBP2023-12-31
354,465 GBP2022-12-31
Fixed Assets
388,823 GBP2023-12-31
354,465 GBP2022-12-31
Total Inventories
4,217,122 GBP2023-12-31
5,180,635 GBP2022-12-31
Debtors
1,360,946 GBP2023-12-31
1,806,819 GBP2022-12-31
Cash at bank and in hand
325,545 GBP2023-12-31
227,161 GBP2022-12-31
Current Assets
5,903,613 GBP2023-12-31
7,214,615 GBP2022-12-31
Creditors
Current
1,786,015 GBP2023-12-31
3,484,613 GBP2022-12-31
Net Current Assets/Liabilities
4,117,598 GBP2023-12-31
3,730,002 GBP2022-12-31
Total Assets Less Current Liabilities
4,506,421 GBP2023-12-31
4,084,467 GBP2022-12-31
Net Assets/Liabilities
4,422,932 GBP2023-12-31
4,020,872 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
4,421,932 GBP2023-12-31
4,019,872 GBP2022-12-31
3,183,972 GBP2021-12-31
Equity
4,422,932 GBP2023-12-31
4,020,872 GBP2022-12-31
3,184,972 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-825,000 GBP2023-01-01 ~ 2023-12-31
-400,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-825,000 GBP2023-01-01 ~ 2023-12-31
-400,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,227,060 GBP2023-01-01 ~ 2023-12-31
1,235,900 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,701,091 GBP2023-01-01 ~ 2023-12-31
1,542,433 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
191,956 GBP2023-01-01 ~ 2023-12-31
178,942 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,093 GBP2023-01-01 ~ 2023-12-31
55,562 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,952,140 GBP2023-01-01 ~ 2023-12-31
1,776,937 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
422023-01-01 ~ 2023-12-31
422022-01-01 ~ 2022-12-31
Director Remuneration
190,413 GBP2023-01-01 ~ 2023-12-31
181,943 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
112,694 GBP2023-01-01 ~ 2023-12-31
54,341 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,550 GBP2023-01-01 ~ 2023-12-31
10,764 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
128,830 GBP2023-01-01 ~ 2023-12-31
236,747 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
333,423 GBP2023-01-01 ~ 2023-12-31
282,930 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
20,003 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
20,003 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
168,049 GBP2023-12-31
168,049 GBP2022-12-31
Plant and equipment
806,579 GBP2023-12-31
817,854 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
974,628 GBP2023-12-31
985,903 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-213,007 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-213,007 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
157,809 GBP2023-12-31
153,840 GBP2022-12-31
Plant and equipment
427,996 GBP2023-12-31
477,598 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
585,805 GBP2023-12-31
631,438 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,969 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
108,725 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
112,694 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-158,327 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-158,327 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
10,240 GBP2023-12-31
14,209 GBP2022-12-31
Plant and equipment
378,583 GBP2023-12-31
340,256 GBP2022-12-31
Merchandise
4,217,122 GBP2023-12-31
5,180,635 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,029,117 GBP2023-12-31
1,594,649 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
13,604 GBP2023-12-31
29,105 GBP2022-12-31
Other Debtors
Current
47,699 GBP2023-12-31
54,038 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
135,481 GBP2023-12-31
Prepayments/Accrued Income
Current
135,045 GBP2023-12-31
129,027 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,360,946 GBP2023-12-31
1,806,819 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2 GBP2023-12-31
197,563 GBP2022-12-31
Trade Creditors/Trade Payables
Current
607,809 GBP2023-12-31
2,484,900 GBP2022-12-31
Amounts owed to group undertakings
Current
680,000 GBP2023-12-31
Corporation Tax Payable
Current
128,748 GBP2023-12-31
268,899 GBP2022-12-31
Other Taxation & Social Security Payable
Current
52,514 GBP2023-12-31
52,650 GBP2022-12-31
Other Creditors
Current
11,847 GBP2023-12-31
18,627 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
156,645 GBP2023-12-31
141,940 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
188,572 GBP2023-12-31
170,302 GBP2022-12-31
Between one and five year
632,010 GBP2023-12-31
672,000 GBP2022-12-31
More than five year
126,000 GBP2022-12-31
All periods
820,582 GBP2023-12-31
968,302 GBP2022-12-31
Bank Overdrafts
Secured
2 GBP2023-12-31
197,563 GBP2022-12-31
Total Borrowings
Secured
148,452 GBP2023-12-31
408,491 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
83,489 GBP2023-12-31
63,595 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31