Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
22,480,994 GBP2023-01-01 ~ 2023-12-31
25,289,984 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-16,232,716 GBP2023-01-01 ~ 2023-12-31
-18,644,592 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,248,278 GBP2023-01-01 ~ 2023-12-31
6,645,392 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,049,300 GBP2023-01-01 ~ 2023-12-31
-6,148,430 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
198,978 GBP2023-01-01 ~ 2023-12-31
496,962 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
171 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
153,796 GBP2023-01-01 ~ 2023-12-31
431,512 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
99,660 GBP2023-01-01 ~ 2023-12-31
305,680 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
99,660 GBP2023-01-01 ~ 2023-12-31
305,680 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
819,401 GBP2023-12-31
1,449,901 GBP2022-12-31
Property, Plant & Equipment
108,385 GBP2023-12-31
127,513 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
927,886 GBP2023-12-31
1,577,514 GBP2022-12-31
Total Inventories
1,809,271 GBP2023-12-31
1,247,521 GBP2022-12-31
Debtors
4,423,755 GBP2023-12-31
3,263,368 GBP2022-12-31
Cash at bank and in hand
229,990 GBP2023-12-31
126,585 GBP2022-12-31
Current Assets
6,463,016 GBP2023-12-31
4,637,474 GBP2022-12-31
Net Current Assets/Liabilities
890,098 GBP2023-12-31
322,029 GBP2022-12-31
Total Assets Less Current Liabilities
1,817,984 GBP2023-12-31
1,899,543 GBP2022-12-31
Creditors
Non-current
-320,310 GBP2023-12-31
-504,398 GBP2022-12-31
Net Assets/Liabilities
1,470,578 GBP2023-12-31
1,370,918 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
1,470,577 GBP2023-12-31
1,370,917 GBP2022-12-31
1,065,237 GBP2021-12-31
Equity
1,470,578 GBP2023-12-31
1,370,918 GBP2022-12-31
1,065,238 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
99,660 GBP2023-01-01 ~ 2023-12-31
305,680 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,417,696 GBP2023-01-01 ~ 2023-12-31
6,812,319 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
1,321 GBP2023-01-01 ~ 2023-12-31
1,321 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,419,017 GBP2023-01-01 ~ 2023-12-31
6,813,640 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2032023-01-01 ~ 2023-12-31
2132022-01-01 ~ 2022-12-31
Director Remuneration
87,508 GBP2023-01-01 ~ 2023-12-31
88,031 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
19,128 GBP2023-01-01 ~ 2023-12-31
22,502 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
84,256 GBP2023-01-01 ~ 2023-12-31
85,137 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
36,173 GBP2023-01-01 ~ 2023-12-31
81,987 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
1,787,732 GBP2023-12-31
2,068,232 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
968,331 GBP2023-12-31
618,331 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
350,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
819,401 GBP2023-12-31
1,449,901 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
247,967 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
139,582 GBP2023-12-31
120,454 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
19,128 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
108,385 GBP2023-12-31
127,513 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
1,809,271 GBP2023-12-31
1,247,521 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,341,875 GBP2023-12-31
1,610,805 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
556,751 GBP2023-12-31
923,927 GBP2022-12-31
Other Debtors
Current
93,386 GBP2023-12-31
162,855 GBP2022-12-31
Prepayments
Current
534,668 GBP2023-12-31
171,694 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,423,755 GBP2023-12-31
3,263,368 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
228,824 GBP2023-12-31
287,731 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,825,558 GBP2023-12-31
2,966,172 GBP2022-12-31
Corporation Tax Payable
Current
135,804 GBP2023-12-31
115,437 GBP2022-12-31
Other Taxation & Social Security Payable
Current
146,910 GBP2023-12-31
199,123 GBP2022-12-31
Other Creditors
Current
49,140 GBP2023-12-31
476,500 GBP2022-12-31
Accrued Liabilities
Current
73,249 GBP2023-12-31
212,749 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
320,310 GBP2023-12-31
504,398 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
228,824 GBP2023-12-31
287,731 GBP2022-12-31
Non-current, Between one and two years
131,457 GBP2023-12-31
287,731 GBP2022-12-31
Non-current, Between two and five year
188,853 GBP2023-12-31
216,667 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
27,096 GBP2023-12-31
24,227 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
99,660 GBP2023-01-01 ~ 2023-12-31