Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2024-03-31
Turnover/Revenue
15,277,006 GBP2023-01-01 ~ 2024-03-31
5,282,967 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
10,243,873 GBP2023-01-01 ~ 2024-03-31
3,819,819 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,033,133 GBP2023-01-01 ~ 2024-03-31
1,463,148 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
381,358 GBP2023-01-01 ~ 2024-03-31
87,345 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,775,931 GBP2023-01-01 ~ 2024-03-31
1,261,309 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
875,844 GBP2023-01-01 ~ 2024-03-31
128,494 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
66,631 GBP2023-01-01 ~ 2024-03-31
10,448 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
809,213 GBP2023-01-01 ~ 2024-03-31
118,046 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
474,349 GBP2023-01-01 ~ 2024-03-31
Profit/Loss
334,864 GBP2023-01-01 ~ 2024-03-31
118,046 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
334,864 GBP2023-01-01 ~ 2024-03-31
118,046 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
48,170 GBP2024-03-31
2,912 GBP2022-12-31
Property, Plant & Equipment
1,338,821 GBP2024-03-31
864,390 GBP2022-12-31
Fixed Assets
1,386,991 GBP2024-03-31
867,302 GBP2022-12-31
Total Inventories
354,354 GBP2024-03-31
225,749 GBP2022-12-31
Debtors
2,718,572 GBP2024-03-31
979,938 GBP2022-12-31
Cash at bank and in hand
521,388 GBP2024-03-31
468,239 GBP2022-12-31
Current Assets
3,594,314 GBP2024-03-31
1,673,926 GBP2022-12-31
Creditors
Current
2,846,835 GBP2024-03-31
1,216,014 GBP2022-12-31
Net Current Assets/Liabilities
747,479 GBP2024-03-31
457,912 GBP2022-12-31
Total Assets Less Current Liabilities
2,134,470 GBP2024-03-31
1,325,214 GBP2022-12-31
Net Assets/Liabilities
1,044,934 GBP2024-03-31
756,840 GBP2022-12-31
Equity
Called up share capital
78 GBP2024-03-31
78 GBP2022-12-31
78 GBP2021-12-31
Retained earnings (accumulated losses)
1,044,856 GBP2024-03-31
756,762 GBP2022-12-31
807,319 GBP2021-12-31
Equity
1,044,934 GBP2024-03-31
756,840 GBP2022-12-31
807,397 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-46,770 GBP2023-01-01 ~ 2024-03-31
-168,603 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-46,770 GBP2023-01-01 ~ 2024-03-31
-168,603 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
334,864 GBP2023-01-01 ~ 2024-03-31
118,046 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,712,798 GBP2023-01-01 ~ 2024-03-31
1,394,335 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
205,360 GBP2023-01-01 ~ 2024-03-31
72,754 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,918,158 GBP2023-01-01 ~ 2024-03-31
1,467,089 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
522023-01-01 ~ 2024-03-31
502022-01-01 ~ 2022-12-31
Director Remuneration
9,876 GBP2023-01-01 ~ 2024-03-31
29,597 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
380,874 GBP2023-01-01 ~ 2024-03-31
86,762 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
172,583 GBP2023-01-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Net goodwill
3,495 GBP2022-12-31
Intangible Assets - Gross Cost
48,170 GBP2024-03-31
3,495 GBP2022-12-31
Intangible assets - Disposals
Net goodwill
-3,495 GBP2023-01-01 ~ 2024-03-31
Intangible assets - Disposals
-3,495 GBP2023-01-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Computer software
48,170 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
583 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
583 GBP2022-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-583 GBP2023-01-01 ~ 2024-03-31
Intangible assets - Disposals and decrease in the amortization or impairment
-583 GBP2023-01-01 ~ 2024-03-31
Intangible Assets
Net goodwill
2,912 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
103,948 GBP2024-03-31
42,695 GBP2022-12-31
Furniture and fittings
126,035 GBP2024-03-31
391,654 GBP2022-12-31
Motor vehicles
1,183,757 GBP2024-03-31
589,853 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,848,523 GBP2024-03-31
1,024,202 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-33,423 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-33,423 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
40,147 GBP2024-03-31
11,736 GBP2022-12-31
Furniture and fittings
35,287 GBP2024-03-31
34,012 GBP2022-12-31
Motor vehicles
356,376 GBP2024-03-31
114,064 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
509,702 GBP2024-03-31
159,812 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
28,411 GBP2023-01-01 ~ 2024-03-31
Furniture and fittings
23,489 GBP2023-01-01 ~ 2024-03-31
Motor vehicles
251,082 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
380,874 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-8,770 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,770 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
63,801 GBP2024-03-31
30,959 GBP2022-12-31
Furniture and fittings
90,748 GBP2024-03-31
357,642 GBP2022-12-31
Motor vehicles
827,381 GBP2024-03-31
475,789 GBP2022-12-31
Merchandise
354,354 GBP2024-03-31
225,749 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,082,270 GBP2024-03-31
448,436 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
190,017 GBP2024-03-31
107,813 GBP2022-12-31
Other Debtors
Current
446,285 GBP2024-03-31
423,689 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,718,572 GBP2024-03-31
979,938 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
374,429 GBP2024-03-31
199,539 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,227,534 GBP2024-03-31
604,039 GBP2022-12-31
Amounts owed to group undertakings
Current
308,314 GBP2024-03-31
Corporation Tax Payable
Current
172,583 GBP2024-03-31
Other Taxation & Social Security Payable
Current
243,708 GBP2024-03-31
45,040 GBP2022-12-31
Other Creditors
Current
504,737 GBP2024-03-31
367,396 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
316,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
787,770 GBP2024-03-31
251,707 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
316,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
787,770 GBP2024-03-31
251,707 GBP2022-12-31
hire purchase agreements
1,162,199 GBP2024-03-31
451,246 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
238,255 GBP2024-03-31
199,539 GBP2022-12-31
Between one and five year
190,869 GBP2024-03-31
251,707 GBP2022-12-31
More than five year
369,599 GBP2024-03-31
All periods
798,723 GBP2024-03-31
451,246 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
301,766 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
78 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
334,864 GBP2023-01-01 ~ 2024-03-31