Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
13,534,932 GBP2023-01-01 ~ 2023-12-31
8,883,426 GBP2021-09-08 ~ 2022-12-31
Cost of Sales
8,473,622 GBP2023-01-01 ~ 2023-12-31
5,631,831 GBP2021-09-08 ~ 2022-12-31
Gross Profit/Loss
5,061,310 GBP2023-01-01 ~ 2023-12-31
3,251,595 GBP2021-09-08 ~ 2022-12-31
Administrative Expenses
4,575,420 GBP2023-01-01 ~ 2023-12-31
3,103,013 GBP2021-09-08 ~ 2022-12-31
Operating Profit/Loss
932,036 GBP2023-01-01 ~ 2023-12-31
469,554 GBP2021-09-08 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
5,207 GBP2023-01-01 ~ 2023-12-31
3,626 GBP2021-09-08 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
926,829 GBP2023-01-01 ~ 2023-12-31
465,928 GBP2021-09-08 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
248,858 GBP2023-01-01 ~ 2023-12-31
95,622 GBP2021-09-08 ~ 2022-12-31
Profit/Loss
677,971 GBP2023-01-01 ~ 2023-12-31
370,306 GBP2021-09-08 ~ 2022-12-31
Comprehensive Income/Expense
677,971 GBP2023-01-01 ~ 2023-12-31
370,306 GBP2021-09-08 ~ 2022-12-31
Property, Plant & Equipment
1,221,210 GBP2023-12-31
1,245,058 GBP2022-12-31
Total Inventories
1,969,158 GBP2023-12-31
2,214,090 GBP2022-12-31
Debtors
1,905,919 GBP2023-12-31
1,506,820 GBP2022-12-31
Cash at bank and in hand
1,586,087 GBP2023-12-31
1,226,180 GBP2022-12-31
Current Assets
5,461,164 GBP2023-12-31
4,947,090 GBP2022-12-31
Creditors
Current
5,318,235 GBP2023-12-31
5,613,319 GBP2022-12-31
Net Current Assets/Liabilities
142,929 GBP2023-12-31
-666,229 GBP2022-12-31
Total Assets Less Current Liabilities
1,364,139 GBP2023-12-31
578,829 GBP2022-12-31
Creditors
Non-current
-183,528 GBP2023-12-31
-112,801 GBP2022-12-31
Net Assets/Liabilities
1,048,377 GBP2023-12-31
370,406 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
1,048,277 GBP2023-12-31
370,306 GBP2022-12-31
Equity
1,048,377 GBP2023-12-31
370,406 GBP2022-12-31
Issue of Equity Instruments
Called up share capital
100 GBP2021-09-08 ~ 2022-12-31
Issue of Equity Instruments
100 GBP2021-09-08 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
677,971 GBP2023-01-01 ~ 2023-12-31
370,306 GBP2021-09-08 ~ 2022-12-31
Wages/Salaries
2,537,530 GBP2023-01-01 ~ 2023-12-31
1,765,556 GBP2021-09-08 ~ 2022-12-31
Social Security Costs
244,082 GBP2023-01-01 ~ 2023-12-31
177,829 GBP2021-09-08 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,243 GBP2023-01-01 ~ 2023-12-31
36,814 GBP2021-09-08 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,835,855 GBP2023-01-01 ~ 2023-12-31
1,980,199 GBP2021-09-08 ~ 2022-12-31
Average Number of Employees
812023-01-01 ~ 2023-12-31
722021-09-08 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
393,861 GBP2023-01-01 ~ 2023-12-31
209,012 GBP2021-09-08 ~ 2022-12-31
Current Tax for the Period
212,246 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
2,191,250 GBP2023-12-31
2,022,316 GBP2022-12-31
Furniture and fittings
787,329 GBP2023-12-31
715,964 GBP2022-12-31
Motor vehicles
795,037 GBP2023-12-31
727,796 GBP2022-12-31
Computers
423,912 GBP2023-12-31
422,486 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,197,528 GBP2023-12-31
3,888,562 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-54,100 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-62,953 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,522,149 GBP2023-12-31
1,364,809 GBP2022-12-31
Furniture and fittings
614,253 GBP2023-12-31
530,170 GBP2022-12-31
Motor vehicles
464,583 GBP2023-12-31
413,808 GBP2022-12-31
Computers
375,333 GBP2023-12-31
334,717 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,976,318 GBP2023-12-31
2,643,504 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
164,287 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
84,083 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
104,875 GBP2023-01-01 ~ 2023-12-31
Computers
40,616 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
393,861 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-54,100 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-61,047 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
669,101 GBP2023-12-31
657,507 GBP2022-12-31
Furniture and fittings
173,076 GBP2023-12-31
185,794 GBP2022-12-31
Motor vehicles
330,454 GBP2023-12-31
313,988 GBP2022-12-31
Computers
48,579 GBP2023-12-31
87,769 GBP2022-12-31
Merchandise
1,969,158 GBP2023-12-31
2,214,090 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,445,936 GBP2023-12-31
1,370,494 GBP2022-12-31
Prepayments
Current
459,983 GBP2023-12-31
136,326 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,905,919 GBP2023-12-31
1,506,820 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,034,733 GBP2023-12-31
861,323 GBP2022-12-31
Amounts owed to group undertakings
Current
3,547,546 GBP2023-12-31
4,435,290 GBP2022-12-31
Corporation Tax Payable
Current
227,281 GBP2023-12-31
Other Taxation & Social Security Payable
Current
108,926 GBP2023-12-31
74,982 GBP2022-12-31
Accrued Liabilities
Current
99,719 GBP2023-12-31
78,011 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
183,528 GBP2023-12-31
112,801 GBP2022-12-31
Between one and five year, hire purchase agreements
183,528 GBP2023-12-31
112,801 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
132,234 GBP2023-12-31
95,622 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31