47789 - Other Retail Sale Of New Goods In Specialised Stores (not Commercial Art Galleries And Opticians)
Cost of Sales
-2,633,241 GBP2023-01-01 ~ 2023-12-31
-2,176,105 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-71,568 GBP2023-01-01 ~ 2023-12-31
-70,627 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,740,599 GBP2023-01-01 ~ 2023-12-31
-4,106,878 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
32,596 GBP2023-01-01 ~ 2023-12-31
2,206 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
771,811 GBP2023-01-01 ~ 2023-12-31
1,177,381 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
586,966 GBP2023-01-01 ~ 2023-12-31
954,679 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
599,650 GBP2023-12-31
437,254 GBP2022-12-31
Debtors
Current
5,035,851 GBP2023-12-31
4,663,904 GBP2022-12-31
Cash at bank and in hand
1,140,927 GBP2023-12-31
1,357,345 GBP2022-12-31
Current Assets
8,289,697 GBP2023-12-31
8,115,998 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,442,749 GBP2023-12-31
-1,521,093 GBP2022-12-31
Net Current Assets/Liabilities
6,846,948 GBP2023-12-31
6,594,905 GBP2022-12-31
Total Assets Less Current Liabilities
7,446,598 GBP2023-12-31
7,032,159 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,947,610 GBP2023-12-31
-2,157,837 GBP2022-12-31
Net Assets/Liabilities
5,355,588 GBP2023-12-31
4,768,622 GBP2022-12-31
Equity
Called up share capital
500 GBP2023-12-31
500 GBP2022-12-31
500 GBP2021-12-31
Share premium
1,352,940 GBP2023-12-31
1,352,940 GBP2022-12-31
1,352,940 GBP2021-12-31
Retained earnings (accumulated losses)
4,002,148 GBP2023-12-31
3,415,182 GBP2022-12-31
2,460,503 GBP2021-12-31
Equity
5,355,588 GBP2023-12-31
4,768,622 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
586,966 GBP2023-01-01 ~ 2023-12-31
954,679 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,250 GBP2023-01-01 ~ 2023-12-31
8,250 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1842023-01-01 ~ 2023-12-31
1872022-01-01 ~ 2022-12-31
Wages/Salaries
2,698,800 GBP2023-01-01 ~ 2023-12-31
2,375,424 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,907 GBP2023-01-01 ~ 2023-12-31
55,431 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,008,092 GBP2023-01-01 ~ 2023-12-31
2,608,648 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
244,542 GBP2023-01-01 ~ 2023-12-31
135,250 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
37,200 GBP2023-01-01 ~ 2023-12-31
-1,100 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
240,086 GBP2023-12-31
240,086 GBP2022-12-31
Plant and equipment
973,674 GBP2023-12-31
742,243 GBP2022-12-31
Furniture and fittings
58,108 GBP2023-12-31
58,108 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,373,741 GBP2023-12-31
1,142,310 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-43,275 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-43,275 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
240,086 GBP2023-12-31
240,086 GBP2022-12-31
Plant and equipment
435,146 GBP2023-12-31
372,610 GBP2022-12-31
Furniture and fittings
58,108 GBP2023-12-31
56,703 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
774,091 GBP2023-12-31
705,056 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
85,702 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,405 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
92,201 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-23,166 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-23,166 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
538,528 GBP2023-12-31
369,633 GBP2022-12-31
Furniture and fittings
0 GBP2023-12-31
1,405 GBP2022-12-31
Finished Goods/Goods for Resale
1,376,026 GBP2023-12-31
1,143,437 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
655,333 GBP2023-12-31
337,045 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,240,016 GBP2023-12-31
4,185,516 GBP2022-12-31
Other Debtors
Current
63,020 GBP2023-12-31
41,101 GBP2022-12-31
Prepayments/Accrued Income
Current
74,882 GBP2023-12-31
98,142 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
2,600 GBP2023-12-31
2,100 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,035,851 GBP2023-12-31
4,663,904 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
250,348 GBP2023-12-31
193,500 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
10,453 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
349,567 GBP2023-12-31
306,257 GBP2022-12-31
Corporation Tax Payable
Current
38,178 GBP2023-12-31
220,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
311,599 GBP2023-12-31
309,155 GBP2022-12-31
Other Creditors
Current
358,110 GBP2023-12-31
336,335 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,926,703 GBP2023-12-31
2,157,837 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
20,907 GBP2023-12-31
0 GBP2022-12-31
Creditors
Non-current
1,947,610 GBP2023-12-31
2,157,837 GBP2022-12-31
Bank Borrowings
2,177,051 GBP2023-12-31
2,351,337 GBP2022-12-31
Total Borrowings
Current
250,348 GBP2023-12-31
193,500 GBP2022-12-31
Non-current
1,926,703 GBP2023-12-31
2,157,837 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
10,453 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
31,360 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
32,748 GBP2023-12-31
21,103 GBP2022-12-31
Between two and five year
40,545 GBP2023-12-31
48,063 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
73,293 GBP2023-12-31
69,166 GBP2022-12-31