Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
18,982,174 GBP2023-01-01 ~ 2023-12-31
18,061,289 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
12,030,661 GBP2023-01-01 ~ 2023-12-31
12,822,460 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,951,513 GBP2023-01-01 ~ 2023-12-31
5,238,829 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,266,337 GBP2023-01-01 ~ 2023-12-31
988,910 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,247,835 GBP2023-01-01 ~ 2023-12-31
1,306,599 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,447,758 GBP2023-01-01 ~ 2023-12-31
2,993,320 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
160,207 GBP2023-01-01 ~ 2023-12-31
9,815 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,607,965 GBP2023-01-01 ~ 2023-12-31
3,003,135 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
833,710 GBP2023-01-01 ~ 2023-12-31
556,498 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,774,255 GBP2023-01-01 ~ 2023-12-31
2,446,637 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,780,505 GBP2023-01-01 ~ 2023-12-31
2,363,647 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
11,074 GBP2023-12-31
30,057 GBP2022-12-31
Property, Plant & Equipment
5,386,294 GBP2023-12-31
5,053,419 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
5,397,369 GBP2023-12-31
5,083,477 GBP2022-12-31
Total Inventories
3,880,680 GBP2023-12-31
4,222,339 GBP2022-12-31
Debtors
2,957,474 GBP2023-12-31
3,235,373 GBP2022-12-31
Cash at bank and in hand
5,704,196 GBP2023-12-31
4,737,047 GBP2022-12-31
Current Assets
12,542,350 GBP2023-12-31
12,194,759 GBP2022-12-31
Creditors
Current
3,786,161 GBP2023-12-31
4,290,959 GBP2022-12-31
Net Current Assets/Liabilities
8,756,189 GBP2023-12-31
7,903,800 GBP2022-12-31
Total Assets Less Current Liabilities
14,153,558 GBP2023-12-31
12,987,277 GBP2022-12-31
Net Assets/Liabilities
13,683,792 GBP2023-12-31
12,583,447 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Share premium
506,600 GBP2023-12-31
506,600 GBP2022-12-31
506,600 GBP2021-12-31
Revaluation reserve
1,236,807 GBP2023-12-31
1,238,659 GBP2022-12-31
1,329,751 GBP2021-12-31
Retained earnings (accumulated losses)
11,939,385 GBP2023-12-31
10,837,188 GBP2022-12-31
9,422,449 GBP2021-12-31
Equity
13,683,792 GBP2023-12-31
12,583,447 GBP2022-12-31
11,259,800 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,680,160 GBP2023-01-01 ~ 2023-12-31
-1,040,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,680,160 GBP2023-01-01 ~ 2023-12-31
-1,040,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,782,357 GBP2023-01-01 ~ 2023-12-31
2,454,739 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,085,913 GBP2023-01-01 ~ 2023-12-31
860,620 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
84,653 GBP2023-01-01 ~ 2023-12-31
71,269 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
208,049 GBP2023-01-01 ~ 2023-12-31
109,064 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,378,615 GBP2023-01-01 ~ 2023-12-31
1,040,953 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
482023-01-01 ~ 2023-12-31
372022-01-01 ~ 2022-12-31
Director Remuneration
31,500 GBP2023-01-01 ~ 2023-12-31
31,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
119,969 GBP2023-01-01 ~ 2023-12-31
49,564 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
5,500 GBP2023-01-01 ~ 2023-12-31
5,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
761,524 GBP2023-01-01 ~ 2023-12-31
559,318 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
847,872 GBP2023-01-01 ~ 2023-12-31
570,596 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
1,680,160 GBP2023-01-01 ~ 2023-12-31
1,040,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
8,800 GBP2022-12-31
Computer software
56,950 GBP2022-12-31
Intangible Assets - Gross Cost
65,750 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
8,800 GBP2023-12-31
8,800 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
54,676 GBP2023-12-31
35,693 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
18,983 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,000,000 GBP2023-12-31
5,000,000 GBP2022-12-31
Plant and equipment
364,598 GBP2023-12-31
362,298 GBP2022-12-31
Furniture and fittings
174,530 GBP2023-12-31
143,248 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
75,000 GBP2023-12-31
50,000 GBP2022-12-31
Plant and equipment
359,655 GBP2023-12-31
356,600 GBP2022-12-31
Furniture and fittings
137,938 GBP2023-12-31
128,036 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
25,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
3,055 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,902 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
4,925,000 GBP2023-12-31
4,950,000 GBP2022-12-31
Plant and equipment
4,943 GBP2023-12-31
5,698 GBP2022-12-31
Furniture and fittings
36,592 GBP2023-12-31
15,212 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
494,672 GBP2023-12-31
88,624 GBP2022-12-31
Computers
61,759 GBP2023-12-31
59,768 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,095,559 GBP2023-12-31
5,653,938 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-94,674 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-94,674 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
82,726 GBP2023-12-31
14,771 GBP2022-12-31
Computers
53,946 GBP2023-12-31
51,112 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
709,265 GBP2023-12-31
600,519 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
79,178 GBP2023-01-01 ~ 2023-12-31
Computers
2,834 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
119,969 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-11,223 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-11,223 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
411,946 GBP2023-12-31
73,853 GBP2022-12-31
Computers
7,813 GBP2023-12-31
8,656 GBP2022-12-31
Merchandise
3,880,680 GBP2023-12-31
4,222,339 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,444,295 GBP2023-12-31
3,117,514 GBP2022-12-31
Other Debtors
Current
31 GBP2023-12-31
31 GBP2022-12-31
Prepayments
Current
85,125 GBP2023-12-31
70,936 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
2,957,474 GBP2023-12-31
3,235,373 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,815,548 GBP2023-12-31
2,383,476 GBP2022-12-31
Amounts owed to group undertakings
Current
1 GBP2023-12-31
1 GBP2022-12-31
Corporation Tax Payable
Current
356,524 GBP2023-12-31
561,689 GBP2022-12-31
Other Taxation & Social Security Payable
Current
475,151 GBP2023-12-31
626,513 GBP2022-12-31
Other Creditors
Current
119,171 GBP2023-12-31
181,455 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
138,014 GBP2023-12-31
256,033 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
469,766 GBP2023-12-31
403,830 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
540 shares2023-12-31
Class 3 ordinary share
460 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,774,255 GBP2023-01-01 ~ 2023-12-31