Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
29,977,417 GBP2023-01-01 ~ 2023-12-31
23,567,998 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-20,150,947 GBP2023-01-01 ~ 2023-12-31
-15,901,659 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,826,470 GBP2023-01-01 ~ 2023-12-31
7,666,339 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,411,259 GBP2023-01-01 ~ 2023-12-31
-1,647,116 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,766,868 GBP2023-01-01 ~ 2023-12-31
-4,691,703 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,648,343 GBP2023-01-01 ~ 2023-12-31
1,327,520 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
504 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,648,343 GBP2023-01-01 ~ 2023-12-31
1,328,024 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,259,571 GBP2023-01-01 ~ 2023-12-31
1,103,748 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,259,571 GBP2023-01-01 ~ 2023-12-31
1,103,748 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
100,909 GBP2023-12-31
166,734 GBP2022-12-31
Total Inventories
637,815 GBP2023-12-31
959,363 GBP2022-12-31
Debtors
12,223,515 GBP2023-12-31
7,921,958 GBP2022-12-31
Cash at bank and in hand
110,889 GBP2023-12-31
337,237 GBP2022-12-31
Current Assets
12,972,219 GBP2023-12-31
9,218,558 GBP2022-12-31
Net Current Assets/Liabilities
3,631,320 GBP2023-12-31
2,324,471 GBP2022-12-31
Total Assets Less Current Liabilities
3,732,229 GBP2023-12-31
2,491,205 GBP2022-12-31
Net Assets/Liabilities
3,709,092 GBP2023-12-31
2,449,521 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
3,708,992 GBP2023-12-31
2,449,421 GBP2022-12-31
1,345,673 GBP2021-12-31
Equity
3,709,092 GBP2023-12-31
2,449,521 GBP2022-12-31
1,345,773 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,259,571 GBP2023-01-01 ~ 2023-12-31
1,103,748 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,495,936 GBP2023-01-01 ~ 2023-12-31
6,153,464 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
809,854 GBP2023-01-01 ~ 2023-12-31
677,487 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
147,413 GBP2023-01-01 ~ 2023-12-31
122,383 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,453,203 GBP2023-01-01 ~ 2023-12-31
6,953,334 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2022023-01-01 ~ 2023-12-31
1602022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
26,314 GBP2023-01-01 ~ 2023-12-31
20,475 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,600 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
407,037 GBP2023-01-01 ~ 2023-12-31
191,270 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
412,086 GBP2023-01-01 ~ 2023-12-31
252,325 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
119,454 GBP2023-12-31
53,093 GBP2022-12-31
Furniture and fittings
44,331 GBP2023-12-31
154,535 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
168,117 GBP2023-12-31
207,628 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-110,204 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-110,204 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
4,332 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
26,820 GBP2023-12-31
11,576 GBP2022-12-31
Furniture and fittings
39,967 GBP2023-12-31
29,318 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
67,208 GBP2023-12-31
40,894 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
421 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
15,244 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
10,649 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
26,314 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
421 GBP2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
3,911 GBP2023-12-31
Plant and equipment
92,634 GBP2023-12-31
41,517 GBP2022-12-31
Furniture and fittings
4,364 GBP2023-12-31
125,217 GBP2022-12-31
Merchandise
637,815 GBP2023-12-31
959,363 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
8,962,288 GBP2023-12-31
5,586,280 GBP2022-12-31
Other Debtors
Current
1,926,362 GBP2023-12-31
1,821,856 GBP2022-12-31
Amounts owed by group undertakings and participating interests
1,308,329 GBP2023-12-31
509,995 GBP2022-12-31
Prepayments/Accrued Income
Current
26,536 GBP2023-12-31
3,827 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
12,223,515 GBP2023-12-31
7,921,958 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,200,539 GBP2023-12-31
1,927,387 GBP2022-12-31
Corporation Tax Payable
Current
407,037 GBP2023-12-31
99,980 GBP2022-12-31
Other Taxation & Social Security Payable
Current
193,603 GBP2023-12-31
170,069 GBP2022-12-31
Other Creditors
Current
27,031 GBP2023-12-31
29,788 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
158,035 GBP2023-12-31
158,159 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,401 GBP2023-12-31
Between one and five year
9,900 GBP2023-12-31
22,022 GBP2022-12-31
All periods
11,301 GBP2023-12-31
22,022 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
23,137 GBP2023-12-31
41,684 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,259,571 GBP2023-01-01 ~ 2023-12-31