Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
44,428,393 GBP2021-01-01 ~ 2021-12-31
35,677,751 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-40,328,322 GBP2021-01-01 ~ 2021-12-31
-33,024,830 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
4,100,071 GBP2021-01-01 ~ 2021-12-31
2,652,921 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
-1,835,965 GBP2021-01-01 ~ 2021-12-31
-1,876,059 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-976,517 GBP2021-01-01 ~ 2021-12-31
-953,624 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
1,464,950 GBP2021-01-01 ~ 2021-12-31
250,471 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
1,386,058 GBP2021-01-01 ~ 2021-12-31
133,764 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,112,882 GBP2021-01-01 ~ 2021-12-31
98,469 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
1,112,882 GBP2021-01-01 ~ 2021-12-31
98,469 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
479,797 GBP2021-12-31
559,668 GBP2020-12-31
Total Inventories
5,616,343 GBP2021-12-31
5,489,545 GBP2020-12-31
Debtors
1,871,328 GBP2021-12-31
1,608,043 GBP2020-12-31
Cash at bank and in hand
1,340,438 GBP2021-12-31
1,125,921 GBP2020-12-31
Current Assets
8,828,109 GBP2021-12-31
8,223,509 GBP2020-12-31
Net Current Assets/Liabilities
1,501,879 GBP2021-12-31
306,726 GBP2020-12-31
Total Assets Less Current Liabilities
1,981,676 GBP2021-12-31
866,394 GBP2020-12-31
Net Assets/Liabilities
1,943,981 GBP2021-12-31
831,099 GBP2020-12-31
Equity
Called up share capital
100,000 GBP2021-12-31
100,000 GBP2020-12-31
100,000 GBP2019-12-31
Retained earnings (accumulated losses)
1,843,981 GBP2021-12-31
731,099 GBP2020-12-31
632,630 GBP2019-12-31
Equity
1,943,981 GBP2021-12-31
831,099 GBP2020-12-31
732,630 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,112,882 GBP2021-01-01 ~ 2021-12-31
98,469 GBP2020-01-01 ~ 2020-12-31
Bank Overdrafts
-1,035,263 GBP2019-12-31
Wages/Salaries
2,335,007 GBP2021-01-01 ~ 2021-12-31
2,462,905 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
247,044 GBP2021-01-01 ~ 2021-12-31
251,290 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,820 GBP2021-01-01 ~ 2021-12-31
65,700 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,644,871 GBP2021-01-01 ~ 2021-12-31
2,779,895 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
682021-01-01 ~ 2021-12-31
772020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
116,703 GBP2021-01-01 ~ 2021-12-31
112,943 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
13,150 GBP2021-01-01 ~ 2021-12-31
12,250 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
270,776 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
263,351 GBP2021-01-01 ~ 2021-12-31
25,415 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
285,430 GBP2021-12-31
303,229 GBP2020-12-31
Furniture and fittings
522,203 GBP2021-12-31
506,986 GBP2020-12-31
Motor vehicles
19,492 GBP2021-12-31
19,492 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
1,095,301 GBP2021-12-31
1,097,883 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-39,414 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-39,414 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
173,519 GBP2021-12-31
177,223 GBP2020-12-31
Furniture and fittings
334,340 GBP2021-12-31
270,039 GBP2020-12-31
Motor vehicles
17,492 GBP2021-12-31
14,494 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
615,504 GBP2021-12-31
538,215 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
35,710 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
64,301 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
2,998 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
116,703 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-39,414 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-39,414 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
111,911 GBP2021-12-31
126,006 GBP2020-12-31
Furniture and fittings
187,863 GBP2021-12-31
236,947 GBP2020-12-31
Motor vehicles
2,000 GBP2021-12-31
4,998 GBP2020-12-31
Merchandise
4,584,316 GBP2021-12-31
3,980,258 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
935,053 GBP2021-12-31
1,069,137 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
690,639 GBP2021-12-31
475,714 GBP2020-12-31
Other Debtors
Current
53,955 GBP2021-12-31
11,442 GBP2020-12-31
Prepayments/Accrued Income
Current
191,681 GBP2021-12-31
51,750 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
1,871,328 GBP2021-12-31
1,608,043 GBP2020-12-31
Trade Creditors/Trade Payables
Current
4,783,793 GBP2021-12-31
5,298,794 GBP2020-12-31
Amounts owed to group undertakings
Current
1,850,000 GBP2021-12-31
2,050,000 GBP2020-12-31
Corporation Tax Payable
Current
270,776 GBP2021-12-31
Other Taxation & Social Security Payable
Current
92,700 GBP2021-12-31
78,708 GBP2020-12-31
Other Creditors
Current
81,999 GBP2021-12-31
66,749 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
37,977 GBP2021-12-31
59,148 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
382,737 GBP2021-12-31
382,737 GBP2020-12-31
Between one and five year
1,530,950 GBP2021-12-31
1,530,950 GBP2020-12-31
More than five year
2,679,163 GBP2021-12-31
3,061,900 GBP2020-12-31
All periods
4,592,850 GBP2021-12-31
4,975,587 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
37,695 GBP2021-12-31
35,295 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
37,695 GBP2021-12-31
35,295 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,112,882 GBP2021-01-01 ~ 2021-12-31