Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
13,767,362 GBP2023-01-01 ~ 2023-12-31
11,702,475 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,669,905 GBP2023-01-01 ~ 2023-12-31
-7,323,257 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,097,457 GBP2023-01-01 ~ 2023-12-31
4,379,218 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-457,546 GBP2023-01-01 ~ 2023-12-31
-441,341 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,555,523 GBP2023-01-01 ~ 2023-12-31
-2,376,018 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,084,388 GBP2023-01-01 ~ 2023-12-31
1,561,859 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,787,932 GBP2023-01-01 ~ 2023-12-31
1,498,892 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,336,530 GBP2023-01-01 ~ 2023-12-31
1,196,956 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,336,530 GBP2023-01-01 ~ 2023-12-31
1,196,956 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
54,976 GBP2023-12-31
24,011 GBP2022-12-31
Property, Plant & Equipment
240,974 GBP2023-12-31
228,687 GBP2022-12-31
Fixed Assets - Investments
1,426,500 GBP2023-12-31
1,426,500 GBP2022-12-31
Fixed Assets
1,722,450 GBP2023-12-31
1,679,198 GBP2022-12-31
Total Inventories
1,604,030 GBP2023-12-31
1,644,681 GBP2022-12-31
Debtors
3,938,141 GBP2023-12-31
4,262,496 GBP2022-12-31
Cash at bank and in hand
1,242,216 GBP2023-12-31
255,391 GBP2022-12-31
Current Assets
6,784,387 GBP2023-12-31
6,162,568 GBP2022-12-31
Net Current Assets/Liabilities
4,647,900 GBP2023-12-31
4,062,184 GBP2022-12-31
Total Assets Less Current Liabilities
6,370,350 GBP2023-12-31
5,741,382 GBP2022-12-31
Creditors
Non-current
-275,000 GBP2023-12-31
-575,000 GBP2022-12-31
Net Assets/Liabilities
6,046,347 GBP2023-12-31
5,129,817 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
6,046,247 GBP2023-12-31
5,129,717 GBP2022-12-31
4,232,761 GBP2021-12-31
Equity
6,046,347 GBP2023-12-31
5,129,817 GBP2022-12-31
4,232,861 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,336,530 GBP2023-01-01 ~ 2023-12-31
1,196,956 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-420,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-420,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,596,270 GBP2023-01-01 ~ 2023-12-31
1,373,675 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
174,310 GBP2023-01-01 ~ 2023-12-31
145,076 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,878 GBP2023-01-01 ~ 2023-12-31
41,551 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,825,458 GBP2023-01-01 ~ 2023-12-31
1,560,302 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
382023-01-01 ~ 2023-12-31
352022-01-01 ~ 2022-12-31
Director Remuneration
63,499 GBP2023-01-01 ~ 2023-12-31
61,558 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
119,397 GBP2023-01-01 ~ 2023-12-31
88,142 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
27,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
410,143 GBP2023-01-01 ~ 2023-12-31
284,925 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
420,522 GBP2023-01-01 ~ 2023-12-31
284,789 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
72,480 GBP2023-12-31
24,697 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
337,597 GBP2023-12-31
333,690 GBP2022-12-31
Plant and equipment
471,060 GBP2023-12-31
381,048 GBP2022-12-31
Furniture and fittings
16,759 GBP2023-12-31
16,771 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-20,051 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
253,898 GBP2023-12-31
220,318 GBP2022-12-31
Plant and equipment
357,324 GBP2023-12-31
341,155 GBP2022-12-31
Furniture and fittings
13,933 GBP2023-12-31
6,979 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
33,580 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
39,261 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
4,727 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-20,051 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
83,699 GBP2023-12-31
113,372 GBP2022-12-31
Plant and equipment
113,736 GBP2023-12-31
39,893 GBP2022-12-31
Furniture and fittings
2,826 GBP2023-12-31
9,792 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
42,750 GBP2023-12-31
42,750 GBP2022-12-31
Computers
185,151 GBP2023-12-31
167,425 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,053,317 GBP2023-12-31
941,684 GBP2022-12-31
Property, Plant & Equipment - Disposals
-20,051 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
30,628 GBP2023-12-31
16,084 GBP2022-12-31
Computers
156,560 GBP2023-12-31
128,461 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
812,343 GBP2023-12-31
712,997 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
14,544 GBP2023-01-01 ~ 2023-12-31
Computers
27,285 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
119,397 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,051 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
12,122 GBP2023-12-31
26,666 GBP2022-12-31
Computers
28,591 GBP2023-12-31
38,964 GBP2022-12-31
Merchandise
1,523,594 GBP2023-12-31
1,424,737 GBP2022-12-31
Value of work in progress
80,436 GBP2023-12-31
219,944 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,396,231 GBP2023-12-31
2,475,203 GBP2022-12-31
Other Debtors
Current
363,928 GBP2023-12-31
370,275 GBP2022-12-31
Prepayments/Accrued Income
Current
78,526 GBP2023-12-31
101,797 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,938,141 GBP2023-12-31
4,262,496 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
151,940 GBP2023-12-31
544,772 GBP2022-12-31
Corporation Tax Payable
Current
519,421 GBP2023-12-31
318,383 GBP2022-12-31
Other Taxation & Social Security Payable
Current
44,796 GBP2023-12-31
39,894 GBP2022-12-31
Other Creditors
Current
26,688 GBP2023-12-31
68,138 GBP2022-12-31
Accrued Liabilities
Current
484,206 GBP2023-12-31
480,913 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
275,000 GBP2023-12-31
575,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Non-current, Between two and five year
275,000 GBP2023-12-31
575,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
171,745 GBP2023-12-31
104,000 GBP2022-12-31
Between one and five year
529,672 GBP2023-12-31
416,000 GBP2022-12-31
More than five year
65,000 GBP2023-12-31
273,000 GBP2022-12-31
All periods
766,417 GBP2023-12-31
793,000 GBP2022-12-31
Bank Borrowings
Secured
575,000 GBP2023-12-31
875,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
49,003 GBP2023-12-31
36,565 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,336,530 GBP2023-01-01 ~ 2023-12-31