Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Class 3 ordinary share
02023-01-01 ~ 2023-12-31
Property, Plant & Equipment
142,121 GBP2023-12-31
187,617 GBP2022-12-31
Total Inventories
569,332 GBP2023-12-31
427,602 GBP2022-12-31
Debtors
2,457,544 GBP2023-12-31
1,948,263 GBP2022-12-31
Cash at bank and in hand
16,249 GBP2023-12-31
15,942 GBP2022-12-31
Current Assets
3,043,125 GBP2023-12-31
2,391,807 GBP2022-12-31
Creditors
Current
1,261,419 GBP2023-12-31
916,682 GBP2022-12-31
Net Current Assets/Liabilities
1,781,706 GBP2023-12-31
1,475,125 GBP2022-12-31
Total Assets Less Current Liabilities
1,923,827 GBP2023-12-31
1,662,742 GBP2022-12-31
Net Assets/Liabilities
1,349,152 GBP2023-12-31
1,024,360 GBP2022-12-31
Equity
Called up share capital
300 GBP2023-12-31
300 GBP2022-12-31
Share premium
29,700 GBP2023-12-31
29,700 GBP2022-12-31
Retained earnings (accumulated losses)
1,319,152 GBP2023-12-31
994,360 GBP2022-12-31
Equity
1,349,152 GBP2023-12-31
1,024,360 GBP2022-12-31
Average Number of Employees
252023-01-01 ~ 2023-12-31
212022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
9,300 GBP2023-12-31
9,300 GBP2022-12-31
Plant and equipment
208,785 GBP2023-12-31
203,041 GBP2022-12-31
Furniture and fittings
203,879 GBP2023-12-31
188,604 GBP2022-12-31
Motor vehicles
119,961 GBP2023-12-31
119,961 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
541,925 GBP2023-12-31
520,906 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-7,982 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-7,982 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
5,586 GBP2023-12-31
4,656 GBP2022-12-31
Plant and equipment
142,485 GBP2023-12-31
117,514 GBP2022-12-31
Furniture and fittings
170,230 GBP2023-12-31
149,299 GBP2022-12-31
Motor vehicles
81,503 GBP2023-12-31
61,820 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
399,804 GBP2023-12-31
333,289 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
930 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
28,229 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
20,931 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
19,683 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
69,773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,258 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,258 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
3,714 GBP2023-12-31
4,644 GBP2022-12-31
Plant and equipment
66,300 GBP2023-12-31
85,527 GBP2022-12-31
Furniture and fittings
33,649 GBP2023-12-31
39,305 GBP2022-12-31
Motor vehicles
38,458 GBP2023-12-31
58,141 GBP2022-12-31
Merchandise
569,332 GBP2023-12-31
427,602 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
429,647 GBP2023-12-31
502,536 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,976,509 GBP2023-12-31
1,319,369 GBP2022-12-31
Other Debtors
Current
145 GBP2023-12-31
159 GBP2022-12-31
Prepayments/Accrued Income
Current
40,597 GBP2023-12-31
15,009 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,457,544 GBP2023-12-31
1,948,263 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
32,584 GBP2023-12-31
34,870 GBP2022-12-31
Trade Creditors/Trade Payables
Current
663,399 GBP2023-12-31
527,703 GBP2022-12-31
Amounts owed to group undertakings
Current
103,552 GBP2023-12-31
65,642 GBP2022-12-31
Corporation Tax Payable
Current
31,300 GBP2023-12-31
Other Taxation & Social Security Payable
Current
142,453 GBP2023-12-31
105,183 GBP2022-12-31
Other Creditors
Current
69,569 GBP2023-12-31
31,280 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
17,808 GBP2023-12-31
50,415 GBP2022-12-31
Between one and five year, hire purchase agreements
17,808 GBP2023-12-31
50,415 GBP2022-12-31
hire purchase agreements
50,392 GBP2023-12-31
85,285 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,338 GBP2023-12-31
Between one and five year
17,953 GBP2023-12-31
All periods
29,291 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
33,800 GBP2023-12-31
44,900 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
Class 2 ordinary share
10,000 shares2023-12-31
Class 3 ordinary share
10,000 shares2023-12-31