(expand)Gross Profit/Loss
4,983,467 GBP2023-01-01 ~ 2023-12-31
5,171,192 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,125,975 GBP2023-01-01 ~ 2023-12-31
2,745,927 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
886,914 GBP2023-01-01 ~ 2023-12-31
2,458,140 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
52,386 GBP2023-01-01 ~ 2023-12-31
550 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-15,109 GBP2023-01-01 ~ 2023-12-31
-16,562 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
924,191 GBP2023-01-01 ~ 2023-12-31
2,442,128 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,030,711 GBP2023-01-01 ~ 2023-12-31
455,557 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,954,902 GBP2023-01-01 ~ 2023-12-31
1,986,571 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,954,902 GBP2023-01-01 ~ 2023-12-31
1,986,571 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
7,295 GBP2022-12-31
Property, Plant & Equipment
911,405 GBP2023-12-31
927,965 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
911,505 GBP2023-12-31
935,360 GBP2022-12-31
Total Inventories
725,000 GBP2023-12-31
685,000 GBP2022-12-31
Debtors
14,761,553 GBP2023-12-31
13,536,302 GBP2022-12-31
Current Assets
15,486,553 GBP2023-12-31
14,221,302 GBP2022-12-31
Creditors
Current
6,914,170 GBP2023-12-31
7,515,531 GBP2022-12-31
Net Current Assets/Liabilities
8,572,383 GBP2023-12-31
6,705,771 GBP2022-12-31
Total Assets Less Current Liabilities
9,483,888 GBP2023-12-31
7,641,131 GBP2022-12-31
Creditors
Non-current
-7,675 GBP2023-12-31
-112,397 GBP2022-12-31
Net Assets/Liabilities
9,333,468 GBP2023-12-31
7,378,566 GBP2022-12-31
Equity
Called up share capital
300 GBP2023-12-31
300 GBP2022-12-31
300 GBP2021-12-31
Retained earnings (accumulated losses)
9,333,168 GBP2023-12-31
7,378,266 GBP2022-12-31
8,391,695 GBP2021-12-31
Equity
9,333,468 GBP2023-12-31
7,378,566 GBP2022-12-31
8,391,995 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,000,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,954,902 GBP2023-01-01 ~ 2023-12-31
1,986,571 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-3,571,187 GBP2023-12-31
-4,282,135 GBP2022-12-31
-5,070,505 GBP2021-12-31
Wages/Salaries
2,500,128 GBP2023-01-01 ~ 2023-12-31
2,591,755 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
202,895 GBP2023-01-01 ~ 2023-12-31
245,563 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
73,938 GBP2023-01-01 ~ 2023-12-31
56,368 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,776,961 GBP2023-01-01 ~ 2023-12-31
2,893,686 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
602023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Director Remuneration
306,250 GBP2023-01-01 ~ 2023-12-31
237,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
220,335 GBP2023-01-01 ~ 2023-12-31
121,030 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,400 GBP2023-01-01 ~ 2023-12-31
15,400 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-1,023,288 GBP2023-01-01 ~ 2023-12-31
448,344 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
217,379 GBP2023-01-01 ~ 2023-12-31
464,004 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
36,483 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
463,997 GBP2023-12-31
764,315 GBP2022-12-31
Furniture and fittings
51,999 GBP2023-12-31
51,999 GBP2022-12-31
Motor vehicles
1,442,276 GBP2023-12-31
1,422,033 GBP2022-12-31
Computers
85,008 GBP2023-12-31
166,910 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,043,280 GBP2023-12-31
2,405,257 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-338,405 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-543,426 GBP2023-01-01 ~ 2023-12-31
Computers
-92,389 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-974,220 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
255,489 GBP2023-12-31
376,254 GBP2022-12-31
Furniture and fittings
32,839 GBP2023-12-31
29,458 GBP2022-12-31
Motor vehicles
774,457 GBP2023-12-31
923,920 GBP2022-12-31
Computers
69,090 GBP2023-12-31
147,660 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,131,875 GBP2023-12-31
1,477,292 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
36,796 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
3,381 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
222,852 GBP2023-01-01 ~ 2023-12-31
Computers
13,819 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
276,848 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-157,561 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-372,315 GBP2023-01-01 ~ 2023-12-31
Computers
-92,389 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-622,265 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
208,508 GBP2023-12-31
388,061 GBP2022-12-31
Furniture and fittings
19,160 GBP2023-12-31
22,541 GBP2022-12-31
Motor vehicles
667,819 GBP2023-12-31
498,113 GBP2022-12-31
Computers
15,918 GBP2023-12-31
19,250 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
57,000 GBP2023-12-31
227,500 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
35,502 GBP2023-12-31
75,799 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
3,794 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
52,719 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
56,513 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
21,498 GBP2023-12-31
151,701 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
142,894 GBP2023-12-31
321,028 GBP2022-12-31
Under hire purchased contracts or finance leases
164,392 GBP2023-12-31
472,729 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
100 GBP2022-12-31
Investments in Group Undertakings
100 GBP2023-12-31
100 GBP2022-12-31
Merchandise
715,000 GBP2023-12-31
675,000 GBP2022-12-31
Value of work in progress
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
11,954,216 GBP2023-12-31
12,881,609 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
811,341 GBP2023-12-31
1,039 GBP2022-12-31
Other Debtors
Current
1,569,070 GBP2023-12-31
276,806 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
362,804 GBP2023-12-31
322,605 GBP2022-12-31
Prepayments
Current
40,815 GBP2023-12-31
28,342 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
14,761,553 GBP2023-12-31
13,536,302 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
3,571,187 GBP2023-12-31
4,282,135 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
49,199 GBP2023-12-31
173,252 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,499,348 GBP2023-12-31
2,430,975 GBP2022-12-31
Amounts owed to group undertakings
Current
100 GBP2023-12-31
116,800 GBP2022-12-31
Corporation Tax Payable
Current
164,022 GBP2022-12-31
Other Taxation & Social Security Payable
Current
141,224 GBP2023-12-31
70,597 GBP2022-12-31
Other Creditors
Current
571,689 GBP2023-12-31
196,327 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
81,423 GBP2023-12-31
81,423 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
7,675 GBP2023-12-31
112,397 GBP2022-12-31
Between one and five year, hire purchase agreements
7,675 GBP2023-12-31
112,397 GBP2022-12-31
hire purchase agreements
56,874 GBP2023-12-31
285,649 GBP2022-12-31
Bank Overdrafts
Secured
3,571,187 GBP2023-12-31
4,282,135 GBP2022-12-31
Total Borrowings
Secured
3,628,061 GBP2023-12-31
4,567,784 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
142,745 GBP2023-12-31
150,168 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
290 shares2023-12-31
Class 2 ordinary share
10 shares2023-12-31