Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
44,646,882 GBP2023-01-01 ~ 2023-12-31
40,630,141 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
35,800,602 GBP2023-01-01 ~ 2023-12-31
32,679,670 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,846,280 GBP2023-01-01 ~ 2023-12-31
7,950,471 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
7,186,661 GBP2023-01-01 ~ 2023-12-31
5,902,462 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,660,831 GBP2023-01-01 ~ 2023-12-31
2,101,364 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
77,809 GBP2023-01-01 ~ 2023-12-31
9,879 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,583,022 GBP2023-01-01 ~ 2023-12-31
2,091,485 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
329,433 GBP2023-01-01 ~ 2023-12-31
153,099 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,253,589 GBP2023-01-01 ~ 2023-12-31
1,938,386 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,253,589 GBP2023-01-01 ~ 2023-12-31
2,267,854 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,714,673 GBP2023-12-31
3,885,172 GBP2022-12-31
Total Inventories
1,653,046 GBP2023-12-31
1,434,743 GBP2022-12-31
Debtors
5,235,170 GBP2023-12-31
4,597,031 GBP2022-12-31
Cash at bank and in hand
1,469,423 GBP2023-12-31
1,213,752 GBP2022-12-31
Current Assets
8,357,639 GBP2023-12-31
7,245,526 GBP2022-12-31
Creditors
Current
5,342,755 GBP2023-12-31
5,318,488 GBP2022-12-31
Net Current Assets/Liabilities
3,014,884 GBP2023-12-31
1,927,038 GBP2022-12-31
Total Assets Less Current Liabilities
6,729,557 GBP2023-12-31
5,812,210 GBP2022-12-31
Net Assets/Liabilities
5,014,354 GBP2023-12-31
4,160,297 GBP2022-12-31
Equity
Called up share capital
532 GBP2023-12-31
532 GBP2022-12-31
532 GBP2021-12-31
Share premium
773,356 GBP2023-12-31
773,356 GBP2022-12-31
773,356 GBP2021-12-31
Retained earnings (accumulated losses)
4,108,679 GBP2023-12-31
3,254,622 GBP2022-12-31
1,518,086 GBP2021-12-31
Equity
5,014,354 GBP2023-12-31
4,160,297 GBP2022-12-31
2,291,974 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,253,589 GBP2023-01-01 ~ 2023-12-31
2,136,067 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-399,532 GBP2023-01-01 ~ 2023-12-31
-399,531 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,611,414 GBP2023-01-01 ~ 2023-12-31
3,339,226 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
298,785 GBP2023-01-01 ~ 2023-12-31
260,123 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,016 GBP2023-01-01 ~ 2023-12-31
39,487 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,959,215 GBP2023-01-01 ~ 2023-12-31
3,638,836 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
922023-01-01 ~ 2023-12-31
932022-01-01 ~ 2022-12-31
Director Remuneration
195,205 GBP2023-01-01 ~ 2023-12-31
520,530 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
485,129 GBP2023-01-01 ~ 2023-12-31
316,518 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,750 GBP2023-01-01 ~ 2023-12-31
8,250 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
452,685 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
372,327 GBP2023-01-01 ~ 2023-12-31
397,382 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,000,625 GBP2023-12-31
802,027 GBP2022-12-31
Plant and equipment
4,129,609 GBP2023-12-31
3,646,876 GBP2022-12-31
Furniture and fittings
154,085 GBP2023-12-31
149,644 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
442,838 GBP2023-12-31
276,386 GBP2022-12-31
Plant and equipment
1,126,213 GBP2023-12-31
462,424 GBP2022-12-31
Furniture and fittings
63,618 GBP2023-12-31
41,423 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
166,452 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
663,789 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
22,195 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
557,787 GBP2023-12-31
525,641 GBP2022-12-31
Plant and equipment
3,003,396 GBP2023-12-31
3,184,452 GBP2022-12-31
Furniture and fittings
90,467 GBP2023-12-31
108,221 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
52,981 GBP2023-12-31
52,981 GBP2022-12-31
Computers
59,864 GBP2023-12-31
49,123 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,397,164 GBP2023-12-31
4,700,651 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-895 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-895 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
24,348 GBP2023-12-31
17,190 GBP2022-12-31
Computers
25,474 GBP2023-12-31
18,056 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,682,491 GBP2023-12-31
815,479 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
7,158 GBP2023-01-01 ~ 2023-12-31
Computers
7,781 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
867,375 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-363 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-363 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
28,633 GBP2023-12-31
35,791 GBP2022-12-31
Computers
34,390 GBP2023-12-31
31,067 GBP2022-12-31
Merchandise
1,653,046 GBP2023-12-31
1,434,743 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,795,063 GBP2023-12-31
4,042,913 GBP2022-12-31
Other Debtors
Current
184,729 GBP2023-12-31
316,638 GBP2022-12-31
Prepayments/Accrued Income
Current
255,378 GBP2023-12-31
237,344 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,235,170 GBP2023-12-31
4,597,031 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
10,098 GBP2023-12-31
10,648 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
330,242 GBP2023-12-31
294,072 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,245,999 GBP2023-12-31
4,765,746 GBP2022-12-31
Corporation Tax Payable
Current
452,654 GBP2023-12-31
Other Taxation & Social Security Payable
Current
200,014 GBP2023-12-31
163,741 GBP2022-12-31
Other Creditors
Current
521 GBP2023-12-31
446 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
103,227 GBP2023-12-31
83,835 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
16,768 GBP2023-12-31
25,811 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
955,362 GBP2023-12-31
1,135,815 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,098 GBP2023-12-31
10,648 GBP2022-12-31
Non-current, Between one and two years
16,768 GBP2023-12-31
25,811 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
955,362 GBP2023-12-31
1,135,815 GBP2022-12-31
hire purchase agreements
1,285,604 GBP2023-12-31
1,429,887 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
238,270 GBP2023-12-31
106,512 GBP2022-12-31
Between one and five year
800,416 GBP2023-12-31
412,482 GBP2022-12-31
All periods
1,038,686 GBP2023-12-31
518,994 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
743,073 GBP2023-12-31
490,287 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
532 shares2023-12-31