Average Number of Employees
652023-01-01 ~ 2023-12-31
902021-09-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
24,988,480 GBP2023-01-01 ~ 2023-12-31
35,303,865 GBP2021-09-01 ~ 2022-12-31
Cost of Sales
-20,046,524 GBP2023-01-01 ~ 2023-12-31
-29,693,775 GBP2021-09-01 ~ 2022-12-31
Gross Profit/Loss
4,941,956 GBP2023-01-01 ~ 2023-12-31
5,610,090 GBP2021-09-01 ~ 2022-12-31
Administrative Expenses
-2,790,087 GBP2023-01-01 ~ 2023-12-31
-2,636,392 GBP2021-09-01 ~ 2022-12-31
Operating Profit/Loss
2,170,887 GBP2023-01-01 ~ 2023-12-31
2,995,163 GBP2021-09-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,640 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,050,503 GBP2023-01-01 ~ 2023-12-31
2,928,562 GBP2021-09-01 ~ 2022-12-31
Profit/Loss
1,708,134 GBP2023-01-01 ~ 2023-12-31
2,370,608 GBP2021-09-01 ~ 2022-12-31
Comprehensive Income/Expense
1,708,134 GBP2023-01-01 ~ 2023-12-31
2,370,608 GBP2021-09-01 ~ 2022-12-31
Property, Plant & Equipment
327,846 GBP2023-12-31
396,523 GBP2022-12-31
Total Inventories
1,109,051 GBP2023-12-31
595,004 GBP2022-12-31
Debtors
Current
7,257,185 GBP2023-12-31
3,651,034 GBP2022-12-31
Cash at bank and in hand
4,665,522 GBP2023-12-31
4,704,509 GBP2022-12-31
Current Assets
13,031,758 GBP2023-12-31
8,950,547 GBP2022-12-31
Net Current Assets/Liabilities
8,620,440 GBP2023-12-31
6,543,366 GBP2022-12-31
Total Assets Less Current Liabilities
8,948,286 GBP2023-12-31
6,939,889 GBP2022-12-31
Net Assets/Liabilities
5,541,591 GBP2023-12-31
4,233,457 GBP2022-12-31
Equity
Called up share capital
20,000 GBP2023-12-31
20,000 GBP2022-12-31
20,000 GBP2021-08-31
Retained earnings (accumulated losses)
5,521,591 GBP2023-12-31
4,213,457 GBP2022-12-31
1,992,849 GBP2021-08-31
Equity
5,541,591 GBP2023-12-31
4,233,457 GBP2022-12-31
2,012,849 GBP2021-08-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2023-01-01 ~ 2023-12-31
-150,000 GBP2021-09-01 ~ 2022-12-31
Dividends Paid
-400,000 GBP2023-01-01 ~ 2023-12-31
-150,000 GBP2021-09-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,708,134 GBP2023-01-01 ~ 2023-12-31
2,370,608 GBP2021-09-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
113,288 GBP2023-01-01 ~ 2023-12-31
189,341 GBP2021-09-01 ~ 2022-12-31
Current Tax for the Period
300,765 GBP2023-01-01 ~ 2023-12-31
559,570 GBP2021-09-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
482,299 GBP2023-01-01 ~ 2023-12-31
556,427 GBP2021-09-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
417,525 GBP2023-12-31
414,025 GBP2022-12-31
Furniture and fittings
367,288 GBP2023-12-31
356,975 GBP2022-12-31
Motor vehicles
372,919 GBP2023-12-31
348,569 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,157,732 GBP2023-12-31
1,119,569 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-62,150 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-62,150 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
301,673 GBP2023-12-31
252,899 GBP2022-12-31
Furniture and fittings
323,827 GBP2023-12-31
304,185 GBP2022-12-31
Motor vehicles
204,386 GBP2023-12-31
165,962 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
829,886 GBP2023-12-31
723,046 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
48,774 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
19,642 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
44,872 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
113,288 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-6,448 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,448 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
115,852 GBP2023-12-31
161,126 GBP2022-12-31
Furniture and fittings
43,461 GBP2023-12-31
52,790 GBP2022-12-31
Motor vehicles
168,533 GBP2023-12-31
182,607 GBP2022-12-31
Merchandise
1,109,051 GBP2023-12-31
595,004 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,933,840 GBP2023-12-31
500,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,610,929 GBP2023-12-31
1,373,925 GBP2022-12-31
Other Debtors
Current
333,848 GBP2023-12-31
39,229 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
168,550 GBP2023-12-31
478,112 GBP2022-12-31
Prepayments/Accrued Income
Current
70,252 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,257,185 GBP2023-12-31
3,651,034 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
75,398 GBP2023-12-31
80,436 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
64,940 GBP2023-12-31
142,298 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,486,952 GBP2023-12-31
1,379,125 GBP2022-12-31
Corporation Tax Payable
Current
38,156 GBP2023-12-31
528,722 GBP2022-12-31
Other Taxation & Social Security Payable
Current
531,617 GBP2023-12-31
251,859 GBP2022-12-31
Other Creditors
Current
10,776 GBP2023-12-31
8,436 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,125,220 GBP2023-12-31
16,305 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
159,566 GBP2023-12-31
357,981 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
32,229 GBP2023-12-31
79,298 GBP2022-12-31
Other Creditors
Non-current
3,214,900 GBP2023-12-31
2,214,900 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
75,398 GBP2023-12-31
80,436 GBP2022-12-31
Non-current, Between one and two years
75,398 GBP2023-12-31
211,415 GBP2022-12-31
Non-current, Between two and five year
84,168 GBP2023-12-31
146,566 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
32,229 GBP2023-12-31
79,298 GBP2022-12-31
hire purchase agreements
97,169 GBP2023-12-31
221,596 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-20,366 GBP2023-12-31
54,253 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2023-12-31