Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
77,242,927 GBP2023-01-01 ~ 2023-12-31
76,200,908 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
60,853,723 GBP2023-01-01 ~ 2023-12-31
60,161,629 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
16,389,204 GBP2023-01-01 ~ 2023-12-31
16,039,279 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
8,151,699 GBP2023-01-01 ~ 2023-12-31
6,421,896 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
8,237,505 GBP2023-01-01 ~ 2023-12-31
9,617,383 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,858 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
499,339 GBP2023-01-01 ~ 2023-12-31
153,450 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
7,740,024 GBP2023-01-01 ~ 2023-12-31
9,463,933 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,509,170 GBP2023-01-01 ~ 2023-12-31
1,834,256 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
6,230,854 GBP2023-01-01 ~ 2023-12-31
7,629,677 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
6,250,954 GBP2023-01-01 ~ 2023-12-31
7,660,678 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,530,958 GBP2023-12-31
1,306,266 GBP2022-12-31
Total Inventories
17,090,734 GBP2023-12-31
30,343,250 GBP2022-12-31
Debtors
9,395,647 GBP2023-12-31
9,095,194 GBP2022-12-31
Cash at bank and in hand
94 GBP2022-12-31
Current Assets
26,486,381 GBP2023-12-31
39,438,538 GBP2022-12-31
Creditors
Current
5,534,203 GBP2023-12-31
24,561,778 GBP2022-12-31
Net Current Assets/Liabilities
20,952,178 GBP2023-12-31
14,876,760 GBP2022-12-31
Total Assets Less Current Liabilities
22,483,136 GBP2023-12-31
16,183,026 GBP2022-12-31
Creditors
Non-current
-2,481 GBP2022-12-31
Net Assets/Liabilities
22,114,742 GBP2023-12-31
15,863,788 GBP2022-12-31
Equity
22,114,742 GBP2023-12-31
15,863,788 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
6,230,854 GBP2023-01-01 ~ 2023-12-31
7,629,677 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,679,665 GBP2023-01-01 ~ 2023-12-31
3,023,027 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
472,362 GBP2023-01-01 ~ 2023-12-31
477,540 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,885 GBP2023-01-01 ~ 2023-12-31
47,949 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,220,912 GBP2023-01-01 ~ 2023-12-31
3,548,516 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1032023-01-01 ~ 2023-12-31
812022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
225,221 GBP2023-01-01 ~ 2023-12-31
185,393 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,725 GBP2023-01-01 ~ 2023-12-31
8,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
1,490,257 GBP2023-01-01 ~ 2023-12-31
1,779,463 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,318,312 GBP2023-12-31
1,114,368 GBP2022-12-31
Furniture and fittings
835,461 GBP2023-12-31
621,410 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,233,834 GBP2023-12-31
1,789,924 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-9,586 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-6,420 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-16,006 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
510,998 GBP2023-12-31
370,093 GBP2022-12-31
Furniture and fittings
169,201 GBP2023-12-31
98,658 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
702,876 GBP2023-12-31
483,658 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
144,585 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
73,721 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
226,076 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,680 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-3,178 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,858 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
807,314 GBP2023-12-31
744,275 GBP2022-12-31
Furniture and fittings
666,260 GBP2023-12-31
522,752 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
17,117 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
9,975 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
855 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
7,142 GBP2022-12-31
Merchandise
17,051,442 GBP2023-12-31
30,035,943 GBP2022-12-31
Value of work in progress
39,292 GBP2023-12-31
307,307 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
8,773,551 GBP2023-12-31
7,870,014 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
205,880 GBP2023-12-31
Other Debtors
Current
53,244 GBP2023-12-31
958,484 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
57,753 GBP2023-12-31
Prepayments
Current
305,219 GBP2023-12-31
266,696 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,395,647 GBP2023-12-31
9,095,194 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
4,512 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,360,263 GBP2023-12-31
9,006,232 GBP2022-12-31
Amounts owed to group undertakings
Current
7,348,883 GBP2022-12-31
Corporation Tax Payable
Current
352,484 GBP2022-12-31
Other Taxation & Social Security Payable
Current
108,018 GBP2023-12-31
Other Creditors
Current
1,281,099 GBP2023-12-31
4,361,466 GBP2022-12-31
Accrued Liabilities
Current
243,716 GBP2023-12-31
1,606,186 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,481 GBP2022-12-31
Between one and five year, hire purchase agreements
2,481 GBP2022-12-31
hire purchase agreements
6,993 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
855,250 GBP2023-12-31
More than five year
5,823,467 GBP2023-12-31
5,186,847 GBP2022-12-31
All periods
6,678,717 GBP2023-12-31
5,186,847 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
368,394 GBP2023-12-31
316,757 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
6,230,854 GBP2023-01-01 ~ 2023-12-31