Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Class 4 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,263,805 GBP2023-01-01 ~ 2023-12-31
12,052,258 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,417,264 GBP2023-01-01 ~ 2023-12-31
-8,453,213 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,846,541 GBP2023-01-01 ~ 2023-12-31
3,599,045 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,899,820 GBP2023-01-01 ~ 2023-12-31
-2,436,233 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,087,691 GBP2023-01-01 ~ 2023-12-31
1,257,814 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,953,440 GBP2023-01-01 ~ 2023-12-31
1,241,229 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,583,008 GBP2023-01-01 ~ 2023-12-31
1,021,484 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,583,008 GBP2023-01-01 ~ 2023-12-31
1,021,484 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
102,037 GBP2023-12-31
76,829 GBP2022-12-31
Property, Plant & Equipment
719,531 GBP2023-12-31
588,264 GBP2022-12-31
Fixed Assets - Investments
697,041 GBP2023-12-31
741,163 GBP2022-12-31
Fixed Assets
1,518,609 GBP2023-12-31
1,406,256 GBP2022-12-31
Total Inventories
2,996,920 GBP2023-12-31
4,240,205 GBP2022-12-31
Debtors
2,886,690 GBP2023-12-31
2,401,276 GBP2022-12-31
Cash at bank and in hand
1,883,030 GBP2023-12-31
176,424 GBP2022-12-31
Current Assets
7,766,640 GBP2023-12-31
6,817,905 GBP2022-12-31
Net Current Assets/Liabilities
5,555,092 GBP2023-12-31
4,475,009 GBP2022-12-31
Total Assets Less Current Liabilities
7,073,701 GBP2023-12-31
5,881,265 GBP2022-12-31
Net Assets/Liabilities
6,447,622 GBP2023-12-31
5,025,714 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
6,447,522 GBP2023-12-31
5,025,614 GBP2022-12-31
4,307,130 GBP2021-12-31
Equity
6,447,622 GBP2023-12-31
5,025,714 GBP2022-12-31
4,307,230 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-161,100 GBP2023-01-01 ~ 2023-12-31
-303,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-161,100 GBP2023-01-01 ~ 2023-12-31
-303,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,583,008 GBP2023-01-01 ~ 2023-12-31
1,021,484 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,411,746 GBP2023-01-01 ~ 2023-12-31
1,150,044 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
142,784 GBP2023-01-01 ~ 2023-12-31
125,683 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,540 GBP2023-01-01 ~ 2023-12-31
12,704 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,573,070 GBP2023-01-01 ~ 2023-12-31
1,288,431 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
252023-01-01 ~ 2023-12-31
202022-01-01 ~ 2022-12-31
Director Remuneration
11,702 GBP2023-01-01 ~ 2023-12-31
9,100 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
20,691 GBP2023-01-01 ~ 2023-12-31
18,946 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
475,622 GBP2023-01-01 ~ 2023-12-31
198,355 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
459,449 GBP2023-01-01 ~ 2023-12-31
235,834 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
161,100 GBP2023-01-01 ~ 2023-12-31
303,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
452,174 GBP2023-12-31
380,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
350,137 GBP2023-12-31
303,171 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
46,966 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
102,037 GBP2023-12-31
76,829 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
257,723 GBP2023-12-31
204,065 GBP2022-12-31
Furniture and fittings
58,010 GBP2023-12-31
49,396 GBP2022-12-31
Motor vehicles
775,569 GBP2023-12-31
540,339 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,091,302 GBP2023-12-31
793,800 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-29,971 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-29,971 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
108,991 GBP2023-12-31
72,565 GBP2022-12-31
Furniture and fittings
34,125 GBP2023-12-31
27,979 GBP2022-12-31
Motor vehicles
228,655 GBP2023-12-31
104,992 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
371,771 GBP2023-12-31
205,536 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
36,426 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
6,146 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
144,716 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
187,288 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,053 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,053 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
148,732 GBP2023-12-31
131,500 GBP2022-12-31
Furniture and fittings
23,885 GBP2023-12-31
21,417 GBP2022-12-31
Motor vehicles
546,914 GBP2023-12-31
435,347 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
134,500 GBP2023-12-31
134,500 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
35,792 GBP2023-12-31
8,892 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
26,900 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
139,697 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
166,597 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
98,708 GBP2023-12-31
125,608 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
505,018 GBP2023-12-31
418,824 GBP2022-12-31
Under hire purchased contracts or finance leases
603,726 GBP2023-12-31
544,432 GBP2022-12-31
Other Investments Other Than Loans
697,041 GBP2023-12-31
741,163 GBP2022-12-31
Merchandise
2,996,920 GBP2023-12-31
4,240,205 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,846,204 GBP2023-12-31
1,504,363 GBP2022-12-31
Other Debtors
Current
28,021 GBP2023-12-31
3,625 GBP2022-12-31
Prepayments/Accrued Income
Current
149,637 GBP2023-12-31
43,293 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,886,690 GBP2023-12-31
2,401,276 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
140,000 GBP2023-12-31
140,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
205,075 GBP2023-12-31
158,014 GBP2022-12-31
Trade Creditors/Trade Payables
Current
930,941 GBP2023-12-31
93,915 GBP2022-12-31
Corporation Tax Payable
Current
433,626 GBP2023-12-31
198,355 GBP2022-12-31
Other Taxation & Social Security Payable
Current
67,786 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
285,025 GBP2023-12-31
238,500 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
373,333 GBP2023-12-31
513,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
243,559 GBP2023-12-31
269,837 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
140,000 GBP2023-12-31
140,000 GBP2022-12-31
Non-current, Between one and two years
140,000 GBP2023-12-31
140,000 GBP2022-12-31
Non-current, Between two and five year
233,333 GBP2023-12-31
373,333 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
9,187 GBP2023-12-31
72,381 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
28 shares2023-12-31
Class 3 ordinary share
27 shares2023-12-31
Class 4 ordinary share
15 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,583,008 GBP2023-01-01 ~ 2023-12-31