Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
28,216,927 GBP2023-01-01 ~ 2023-12-31
19,879,406 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
18,334,087 GBP2023-01-01 ~ 2023-12-31
15,000,317 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,882,840 GBP2023-01-01 ~ 2023-12-31
4,879,089 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,046,520 GBP2023-01-01 ~ 2023-12-31
849,087 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
7,848,633 GBP2023-01-01 ~ 2023-12-31
4,030,002 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
65,143 GBP2023-01-01 ~ 2023-12-31
22 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
13,120 GBP2023-01-01 ~ 2023-12-31
18,824 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
7,900,656 GBP2023-01-01 ~ 2023-12-31
4,011,200 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,872,423 GBP2023-01-01 ~ 2023-12-31
756,519 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
6,028,233 GBP2023-01-01 ~ 2023-12-31
3,254,681 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
6,028,233 GBP2023-01-01 ~ 2023-12-31
3,254,681 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
449,424 GBP2023-12-31
145,185 GBP2022-12-31
Total Inventories
2,390,000 GBP2023-12-31
2,973,614 GBP2022-12-31
Debtors
593,902 GBP2023-12-31
764,367 GBP2022-12-31
Cash at bank and in hand
5,875,677 GBP2023-12-31
1,128,048 GBP2022-12-31
Current Assets
8,859,579 GBP2023-12-31
4,866,029 GBP2022-12-31
Creditors
Current
2,301,919 GBP2023-12-31
1,737,908 GBP2022-12-31
Net Current Assets/Liabilities
6,557,660 GBP2023-12-31
3,128,121 GBP2022-12-31
Total Assets Less Current Liabilities
7,007,084 GBP2023-12-31
3,273,306 GBP2022-12-31
Creditors
Non-current
-62,180 GBP2022-12-31
Net Assets/Liabilities
6,894,967 GBP2023-12-31
3,183,734 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
6,894,867 GBP2023-12-31
3,183,634 GBP2022-12-31
68,953 GBP2021-12-31
Equity
6,894,967 GBP2023-12-31
3,183,734 GBP2022-12-31
69,053 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,317,000 GBP2023-01-01 ~ 2023-12-31
-140,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,317,000 GBP2023-01-01 ~ 2023-12-31
-140,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
6,028,233 GBP2023-01-01 ~ 2023-12-31
3,254,681 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
974,820 GBP2023-01-01 ~ 2023-12-31
292,850 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
45,731 GBP2023-01-01 ~ 2023-12-31
13,130 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
6,752 GBP2023-01-01 ~ 2023-12-31
1,262 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,027,303 GBP2023-01-01 ~ 2023-12-31
307,242 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
252023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Director Remuneration
384,000 GBP2023-01-01 ~ 2023-12-31
20,406 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
151,051 GBP2023-01-01 ~ 2023-12-31
43,474 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
1,787,698 GBP2023-01-01 ~ 2023-12-31
729,127 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,975,164 GBP2023-01-01 ~ 2023-12-31
762,128 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
113,261 GBP2023-12-31
22,396 GBP2022-12-31
Furniture and fittings
33,873 GBP2023-12-31
255 GBP2022-12-31
Motor vehicles
484,287 GBP2023-12-31
162,859 GBP2022-12-31
Computers
12,786 GBP2023-12-31
3,407 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
644,207 GBP2023-12-31
188,917 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
32,165 GBP2023-12-31
5,133 GBP2022-12-31
Furniture and fittings
8,571 GBP2023-12-31
137 GBP2022-12-31
Motor vehicles
149,064 GBP2023-12-31
37,323 GBP2022-12-31
Computers
4,983 GBP2023-12-31
1,139 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
194,783 GBP2023-12-31
43,732 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
27,032 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
8,434 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
111,741 GBP2023-01-01 ~ 2023-12-31
Computers
3,844 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
151,051 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
81,096 GBP2023-12-31
17,263 GBP2022-12-31
Furniture and fittings
25,302 GBP2023-12-31
118 GBP2022-12-31
Motor vehicles
335,223 GBP2023-12-31
125,536 GBP2022-12-31
Computers
7,803 GBP2023-12-31
2,268 GBP2022-12-31
Merchandise
2,390,000 GBP2023-12-31
2,973,614 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
138,884 GBP2023-12-31
428,040 GBP2022-12-31
Other Debtors
Current
228,615 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
188,121 GBP2023-12-31
322,979 GBP2022-12-31
Prepayments
Current
30,228 GBP2023-12-31
13,348 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
593,902 GBP2023-12-31
764,367 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
9,317 GBP2023-12-31
31,090 GBP2022-12-31
Trade Creditors/Trade Payables
Current
169,123 GBP2023-12-31
900,184 GBP2022-12-31
Corporation Tax Payable
Current
1,787,698 GBP2023-12-31
729,127 GBP2022-12-31
Other Taxation & Social Security Payable
Current
87,463 GBP2023-12-31
65,230 GBP2022-12-31
Other Creditors
Current
207,181 GBP2023-12-31
5,421 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
18,577 GBP2023-12-31
Accrued Liabilities
Current
22,560 GBP2023-12-31
2,500 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
62,180 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,452 GBP2023-12-31
11,559 GBP2022-12-31
Between one and five year
8,169 GBP2023-12-31
18,622 GBP2022-12-31
All periods
18,621 GBP2023-12-31
30,181 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
112,117 GBP2023-12-31
27,392 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
6,028,233 GBP2023-01-01 ~ 2023-12-31