Par Value of Share
Class 1 ordinary share
1002023-01-01 ~ 2024-03-31
Turnover/Revenue
17,818,832 GBP2023-01-01 ~ 2024-03-31
11,274,225 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
10,459,335 GBP2023-01-01 ~ 2024-03-31
7,381,869 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,359,497 GBP2023-01-01 ~ 2024-03-31
3,892,356 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,909,069 GBP2023-01-01 ~ 2024-03-31
3,991,516 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,450,428 GBP2023-01-01 ~ 2024-03-31
-99,160 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-6,944 GBP2023-01-01 ~ 2024-03-31
318,420 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,857,372 GBP2023-01-01 ~ 2024-03-31
-417,580 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
421,716 GBP2023-01-01 ~ 2024-03-31
-65,124 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,435,656 GBP2023-01-01 ~ 2024-03-31
-352,456 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,303,894 GBP2023-01-01 ~ 2024-03-31
-352,456 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
74,944 GBP2024-03-31
71,408 GBP2022-12-31
584,196 GBP2021-12-31
Fixed Assets - Investments
1,508,688 GBP2024-03-31
1,505,440 GBP2022-12-31
Fixed Assets
1,583,632 GBP2024-03-31
1,576,848 GBP2022-12-31
584,196 GBP2021-12-31
Total Inventories
1,700,297 GBP2024-03-31
2,188,945 GBP2022-12-31
1,721,570 GBP2021-12-31
Debtors
4,799,777 GBP2024-03-31
3,654,254 GBP2022-12-31
Cash at bank and in hand
310,118 GBP2024-03-31
604,859 GBP2022-12-31
444,675 GBP2021-12-31
Current Assets
6,810,192 GBP2024-03-31
6,448,058 GBP2022-12-31
Creditors
Current
-6,176,557 GBP2024-03-31
6,176,557 GBP2024-03-31
-6,095,099 GBP2022-12-31
6,095,099 GBP2022-12-31
-3,820,118 GBP2021-12-31
Net Current Assets/Liabilities
633,635 GBP2024-03-31
352,959 GBP2022-12-31
14,013 GBP2021-12-31
Total Assets Less Current Liabilities
2,217,267 GBP2024-03-31
1,929,807 GBP2022-12-31
598,209 GBP2021-12-31
Creditors
Non-current
-590,880 GBP2024-03-31
-1,569,958 GBP2022-12-31
Net Assets/Liabilities
1,617,870 GBP2024-03-31
313,976 GBP2022-12-31
487,212 GBP2021-12-31
Equity
Called up share capital
10,000 GBP2024-03-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,580,560 GBP2024-03-31
144,904 GBP2022-12-31
497,360 GBP2021-12-31
Equity
1,617,870 GBP2024-03-31
313,976 GBP2022-12-31
507,360 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,435,656 GBP2023-01-01 ~ 2024-03-31
Wages/Salaries
3,082,120 GBP2023-01-01 ~ 2024-03-31
2,007,242 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
316,963 GBP2023-01-01 ~ 2024-03-31
235,346 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
140,601 GBP2023-01-01 ~ 2024-03-31
79,034 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,539,684 GBP2023-01-01 ~ 2024-03-31
2,321,622 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
482023-01-01 ~ 2024-03-31
432022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
45,670 GBP2023-01-01 ~ 2024-03-31
35,019 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
345,776 GBP2023-01-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
464,343 GBP2023-01-01 ~ 2024-03-31
-79,340 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
177,455 GBP2024-03-31
176,064 GBP2022-12-31
Plant and equipment
8,846 GBP2024-03-31
6,836 GBP2022-12-31
Furniture and fittings
30,421 GBP2024-03-31
30,421 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
165,041 GBP2024-03-31
141,084 GBP2022-12-31
Plant and equipment
6,928 GBP2024-03-31
6,836 GBP2022-12-31
Furniture and fittings
24,102 GBP2024-03-31
22,945 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
23,957 GBP2023-01-01 ~ 2024-03-31
Plant and equipment
92 GBP2023-01-01 ~ 2024-03-31
Furniture and fittings
1,157 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
12,414 GBP2024-03-31
34,980 GBP2022-12-31
Plant and equipment
1,918 GBP2024-03-31
Furniture and fittings
6,319 GBP2024-03-31
7,476 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
111,865 GBP2024-03-31
99,525 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
362,052 GBP2024-03-31
312,846 GBP2022-12-31
Motor vehicles
33,465 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
89,196 GBP2024-03-31
70,573 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
287,108 GBP2024-03-31
241,438 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
1,841 GBP2023-01-01 ~ 2024-03-31
Computers
18,623 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
45,670 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
1,841 GBP2024-03-31
Property, Plant & Equipment
Motor vehicles
31,624 GBP2024-03-31
Computers
22,669 GBP2024-03-31
28,952 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1,508,688 GBP2024-03-31
1,505,440 GBP2022-12-31
Additions to investments
3,248 GBP2024-03-31
Investments in Group Undertakings
1,508,688 GBP2024-03-31
1,505,440 GBP2022-12-31
Merchandise
1,700,297 GBP2024-03-31
2,188,945 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,006,625 GBP2024-03-31
2,348,973 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
113,295 GBP2022-12-31
Prepayments/Accrued Income
Current
118,719 GBP2024-03-31
62,086 GBP2022-12-31
Prepayments
Current
314,382 GBP2024-03-31
78,377 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,874,418 GBP2024-03-31
2,904,428 GBP2022-12-31
Other Remaining Borrowings
Current
281,810 GBP2024-03-31
784,141 GBP2022-12-31
Trade Creditors/Trade Payables
Current
221,596 GBP2024-03-31
330,232 GBP2022-12-31
Amounts owed to group undertakings
Current
3,599,714 GBP2024-03-31
3,834,877 GBP2022-12-31
Corporation Tax Payable
Current
345,776 GBP2024-03-31
Other Taxation & Social Security Payable
Current
73,080 GBP2024-03-31
68,345 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,238,425 GBP2024-03-31
60,730 GBP2022-12-31
Accrued Liabilities
Current
262,137 GBP2024-03-31
387,107 GBP2022-12-31
Other Remaining Borrowings
Non-current
590,880 GBP2024-03-31
1,569,958 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
152,204 GBP2024-03-31
102,306 GBP2022-12-31
Between one and five year
136,116 GBP2024-03-31
179,877 GBP2022-12-31
All periods
288,320 GBP2024-03-31
282,183 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
8,517 GBP2024-03-31
45,873 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31