Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2024-01-31
Class 2 ordinary share
02023-01-01 ~ 2024-01-31
Turnover/Revenue
10,882,340 GBP2023-01-01 ~ 2024-01-31
11,978,485 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
8,169,577 GBP2023-01-01 ~ 2024-01-31
8,728,079 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,712,763 GBP2023-01-01 ~ 2024-01-31
3,250,406 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,703,600 GBP2023-01-01 ~ 2024-01-31
2,482,375 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
273,521 GBP2023-01-01 ~ 2024-01-31
920,672 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
271,633 GBP2023-01-01 ~ 2024-01-31
186,484 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,888 GBP2023-01-01 ~ 2024-01-31
734,188 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-26,576 GBP2023-01-01 ~ 2024-01-31
2,249 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
28,464 GBP2023-01-01 ~ 2024-01-31
731,939 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
655,672 GBP2023-01-01 ~ 2024-01-31
731,939 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,820,622 GBP2024-01-31
1,080,360 GBP2022-12-31
Total Inventories
1,452,285 GBP2024-01-31
1,684,184 GBP2022-12-31
Debtors
6,821,594 GBP2024-01-31
4,463,468 GBP2022-12-31
Cash at bank and in hand
81,078 GBP2024-01-31
294,625 GBP2022-12-31
Current Assets
8,354,957 GBP2024-01-31
6,442,277 GBP2022-12-31
Creditors
Current
4,702,161 GBP2024-01-31
2,971,919 GBP2022-12-31
Net Current Assets/Liabilities
3,652,796 GBP2024-01-31
3,470,358 GBP2022-12-31
Total Assets Less Current Liabilities
5,473,418 GBP2024-01-31
4,550,718 GBP2022-12-31
Creditors
Non-current
-1,297,361 GBP2024-01-31
-890,879 GBP2022-12-31
Net Assets/Liabilities
4,015,876 GBP2024-01-31
3,620,204 GBP2022-12-31
Equity
Called up share capital
100 GBP2024-01-31
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
627,208 GBP2024-01-31
Retained earnings (accumulated losses)
3,388,568 GBP2024-01-31
3,620,104 GBP2022-12-31
3,334,665 GBP2021-12-31
Equity
4,015,876 GBP2024-01-31
3,620,204 GBP2022-12-31
3,334,765 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-260,000 GBP2023-01-01 ~ 2024-01-31
-446,500 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-260,000 GBP2023-01-01 ~ 2024-01-31
-446,500 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
28,464 GBP2023-01-01 ~ 2024-01-31
731,939 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,808,731 GBP2023-01-01 ~ 2024-01-31
1,552,667 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
166,298 GBP2023-01-01 ~ 2024-01-31
148,315 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,938 GBP2023-01-01 ~ 2024-01-31
29,683 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,010,967 GBP2023-01-01 ~ 2024-01-31
1,730,665 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
562023-01-01 ~ 2024-01-31
472022-01-01 ~ 2022-12-31
Director Remuneration
246,568 GBP2023-01-01 ~ 2024-01-31
15,285 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
61,389 GBP2023-01-01 ~ 2024-01-31
58,163 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,902 GBP2023-01-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
359 GBP2023-01-01 ~ 2024-01-31
139,496 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
260,000 GBP2023-01-01 ~ 2024-01-31
446,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
2,196,295 GBP2024-01-31
1,394,644 GBP2022-12-31
Land and buildings
1,870,516 GBP2024-01-31
1,096,185 GBP2022-12-31
Plant and equipment
64,043 GBP2024-01-31
54,479 GBP2022-12-31
Furniture and fittings
80,306 GBP2024-01-31
73,606 GBP2022-12-31
Computers
181,430 GBP2024-01-31
170,374 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
774,331 GBP2023-01-01 ~ 2024-01-31
Land and buildings
774,331 GBP2023-01-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
375,673 GBP2024-01-31
314,284 GBP2022-12-31
Land and buildings
120,516 GBP2024-01-31
96,765 GBP2022-12-31
Plant and equipment
55,085 GBP2024-01-31
53,018 GBP2022-12-31
Furniture and fittings
58,713 GBP2024-01-31
49,153 GBP2022-12-31
Computers
141,359 GBP2024-01-31
115,348 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,389 GBP2023-01-01 ~ 2024-01-31
Land and buildings
23,751 GBP2023-01-01 ~ 2024-01-31
Plant and equipment
2,067 GBP2023-01-01 ~ 2024-01-31
Furniture and fittings
9,560 GBP2023-01-01 ~ 2024-01-31
Computers
26,011 GBP2023-01-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings
1,750,000 GBP2024-01-31
999,420 GBP2022-12-31
Plant and equipment
8,958 GBP2024-01-31
1,461 GBP2022-12-31
Furniture and fittings
21,593 GBP2024-01-31
24,453 GBP2022-12-31
Computers
40,071 GBP2024-01-31
55,026 GBP2022-12-31
Merchandise
1,452,285 GBP2024-01-31
1,684,184 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,425,417 GBP2024-01-31
2,579,941 GBP2022-12-31
Other Debtors
Current
1,940,932 GBP2024-01-31
1,373,437 GBP2022-12-31
Prepayments
Current
1,455,245 GBP2024-01-31
510,090 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,821,594 GBP2024-01-31
4,463,468 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
215,298 GBP2024-01-31
363,557 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,102,200 GBP2024-01-31
675,675 GBP2022-12-31
Other Taxation & Social Security Payable
Current
43,183 GBP2024-01-31
36,590 GBP2022-12-31
Other Creditors
Current
1,883,695 GBP2024-01-31
1,089,329 GBP2022-12-31
Accrued Liabilities
Current
1,208,670 GBP2024-01-31
565,821 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,297,361 GBP2024-01-31
890,879 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
215,298 GBP2024-01-31
363,557 GBP2022-12-31
Non-current, Between two and five year
653,334 GBP2024-01-31
890,879 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
32,207 GBP2024-01-31
26,177 GBP2022-12-31
Between one and five year
19,572 GBP2024-01-31
52,353 GBP2022-12-31
All periods
51,779 GBP2024-01-31
78,530 GBP2022-12-31
Bank Borrowings
Secured
1,512,659 GBP2024-01-31
1,254,436 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
13,058 GBP2024-01-31
39,635 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
160,181 GBP2024-01-31
39,635 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2024-01-31
Class 2 ordinary share
5,000 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
28,464 GBP2023-01-01 ~ 2024-01-31