Turnover/Revenue
20,909,054 GBP2023-01-01 ~ 2023-12-31
19,843,845 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,726,220 GBP2023-01-01 ~ 2023-12-31
-12,409,342 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,182,834 GBP2023-01-01 ~ 2023-12-31
7,434,503 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,447,902 GBP2023-01-01 ~ 2023-12-31
-6,274,852 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
734,932 GBP2023-01-01 ~ 2023-12-31
1,159,651 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
40,166 GBP2023-01-01 ~ 2023-12-31
8,205 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
767,434 GBP2023-01-01 ~ 2023-12-31
1,157,168 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
557,892 GBP2023-01-01 ~ 2023-12-31
965,690 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
557,892 GBP2023-01-01 ~ 2023-12-31
965,690 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
743,643 GBP2023-12-31
752,191 GBP2022-12-31
Fixed Assets - Investments
116,336 GBP2022-12-31
Fixed Assets
743,643 GBP2023-12-31
868,527 GBP2022-12-31
Total Inventories
5,993,148 GBP2023-12-31
5,234,281 GBP2022-12-31
Debtors
1,103,183 GBP2023-12-31
1,317,726 GBP2022-12-31
Cash at bank and in hand
4,015,318 GBP2023-12-31
4,226,826 GBP2022-12-31
Current Assets
11,111,649 GBP2023-12-31
10,778,833 GBP2022-12-31
Creditors
Current
5,743,157 GBP2023-12-31
6,011,224 GBP2022-12-31
Net Current Assets/Liabilities
5,368,492 GBP2023-12-31
4,767,609 GBP2022-12-31
Total Assets Less Current Liabilities
6,112,135 GBP2023-12-31
5,636,136 GBP2022-12-31
Creditors
Non-current
-65,779 GBP2023-12-31
Net Assets/Liabilities
5,942,830 GBP2023-12-31
5,558,438 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Capital redemption reserve
5 GBP2023-12-31
5 GBP2022-12-31
5 GBP2021-12-31
Retained earnings (accumulated losses)
5,941,825 GBP2023-12-31
5,557,433 GBP2022-12-31
4,761,743 GBP2021-12-31
Equity
5,942,830 GBP2023-12-31
5,558,438 GBP2022-12-31
4,762,748 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-173,500 GBP2023-01-01 ~ 2023-12-31
-170,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-173,500 GBP2023-01-01 ~ 2023-12-31
-170,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
557,892 GBP2023-01-01 ~ 2023-12-31
965,690 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-2,043 GBP2022-12-31
Wages/Salaries
3,403,008 GBP2023-01-01 ~ 2023-12-31
3,122,303 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
189,939 GBP2023-01-01 ~ 2023-12-31
153,917 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
47,361 GBP2023-01-01 ~ 2023-12-31
37,678 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,640,308 GBP2023-01-01 ~ 2023-12-31
3,313,898 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2522023-01-01 ~ 2023-12-31
2462022-01-01 ~ 2022-12-31
Director Remuneration
157,740 GBP2023-01-01 ~ 2023-12-31
158,950 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
152,250 GBP2023-01-01 ~ 2023-12-31
148,104 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,500 GBP2023-01-01 ~ 2023-12-31
9,700 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
183,714 GBP2023-01-01 ~ 2023-12-31
199,614 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
180,347 GBP2023-01-01 ~ 2023-12-31
219,862 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
468,776 GBP2023-12-31
468,776 GBP2022-12-31
Furniture and fittings
1,359,980 GBP2023-12-31
1,261,866 GBP2022-12-31
Motor vehicles
176,053 GBP2023-12-31
174,215 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,004,809 GBP2023-12-31
1,904,857 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-100,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-100,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
196,886 GBP2023-12-31
187,511 GBP2022-12-31
Furniture and fittings
991,346 GBP2023-12-31
882,843 GBP2022-12-31
Motor vehicles
72,934 GBP2023-12-31
82,312 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,261,166 GBP2023-12-31
1,152,666 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,375 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
108,503 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
34,372 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
152,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-43,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
271,890 GBP2023-12-31
281,265 GBP2022-12-31
Furniture and fittings
368,634 GBP2023-12-31
379,023 GBP2022-12-31
Motor vehicles
103,119 GBP2023-12-31
91,903 GBP2022-12-31
Merchandise
5,993,148 GBP2023-12-31
5,234,281 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
13,427 GBP2023-12-31
26,865 GBP2022-12-31
Other Debtors
Current
692,791 GBP2023-12-31
851,990 GBP2022-12-31
Prepayments/Accrued Income
Current
396,965 GBP2023-12-31
438,871 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,103,183 GBP2023-12-31
1,317,726 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,043 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
61,835 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,930,493 GBP2023-12-31
4,020,590 GBP2022-12-31
Corporation Tax Payable
Current
183,714 GBP2023-12-31
199,614 GBP2022-12-31
Other Taxation & Social Security Payable
Current
45,133 GBP2023-12-31
40,810 GBP2022-12-31
Other Creditors
Current
106,047 GBP2023-12-31
4,196 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
646,365 GBP2023-12-31
770,278 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
65,779 GBP2023-12-31
Between one and five year, hire purchase agreements
65,779 GBP2023-12-31
hire purchase agreements
65,779 GBP2023-12-31
61,835 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
103,526 GBP2023-12-31
77,698 GBP2022-12-31