Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
38,788,613 GBP2023-01-01 ~ 2023-12-31
34,012,717 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-37,265,776 GBP2023-01-01 ~ 2023-12-31
-32,714,134 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,522,837 GBP2023-01-01 ~ 2023-12-31
1,298,583 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-568,137 GBP2023-01-01 ~ 2023-12-31
-1,475,322 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
964,555 GBP2023-01-01 ~ 2023-12-31
-173,536 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
639,593 GBP2023-01-01 ~ 2023-12-31
-352,235 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
639,593 GBP2023-01-01 ~ 2023-12-31
-363,250 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
-1 GBP2023-12-31
-639,594 GBP2022-12-31
-276,344 GBP2021-12-31
Property, Plant & Equipment
6,480,955 GBP2022-12-31
Total Inventories
6,419,102 GBP2022-12-31
Debtors
567,843 GBP2022-12-31
Cash at bank and in hand
206 GBP2022-12-31
Current Assets
6,987,151 GBP2022-12-31
Net Current Assets/Liabilities
-4,027,559 GBP2022-12-31
Total Assets Less Current Liabilities
2,453,396 GBP2022-12-31
Creditors
Non-current
-2,716,271 GBP2022-12-31
Net Assets/Liabilities
-639,593 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
Equity
-639,593 GBP2022-12-31
Wages/Salaries
1,490,972 GBP2023-01-01 ~ 2023-12-31
1,347,582 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
111,791 GBP2023-01-01 ~ 2023-12-31
111,791 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,309 GBP2023-01-01 ~ 2023-12-31
27,309 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,630,072 GBP2023-01-01 ~ 2023-12-31
1,486,682 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
592023-01-01 ~ 2023-12-31
512022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
385,851 GBP2023-01-01 ~ 2023-12-31
380,578 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
3,750 GBP2023-01-01 ~ 2023-12-31
3,750 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
150,432 GBP2023-01-01 ~ 2023-12-31
-66,925 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,330,455 GBP2022-12-31
Plant and equipment
348,358 GBP2022-12-31
Furniture and fittings
202,222 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
239,621 GBP2022-12-31
Plant and equipment
112,711 GBP2022-12-31
Furniture and fittings
94,104 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
96,048 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
27,238 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
37,639 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
5,090,834 GBP2022-12-31
Plant and equipment
235,647 GBP2022-12-31
Furniture and fittings
108,118 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,150,589 GBP2022-12-31
Computers
53,999 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,085,623 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-1,512,375 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,512,375 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-6,999,938 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
125,448 GBP2022-12-31
Computers
32,784 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
604,668 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
215,232 GBP2023-01-01 ~ 2023-12-31
Computers
9,694 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
385,851 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-224,999 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-224,999 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
1,025,141 GBP2022-12-31
Computers
21,215 GBP2022-12-31
Merchandise
6,323,119 GBP2022-12-31
Finished Goods
95,983 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
280,383 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
135,408 GBP2022-12-31
Other Debtors
Current
43,163 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
77,597 GBP2022-12-31
Prepayments
Current
31,292 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
567,843 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
5,021,213 GBP2022-12-31
Other Remaining Borrowings
Current
367,318 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,514,392 GBP2022-12-31
Amounts owed to group undertakings
Current
251,373 GBP2022-12-31
Other Creditors
Current
2,699,493 GBP2022-12-31
Accrued Liabilities
Current
160,921 GBP2022-12-31
Other Remaining Borrowings
Non-current
2,716,271 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
5,388,531 GBP2022-12-31
Bank Overdrafts
Secured
5,021,213 GBP2022-12-31
Total Borrowings
Secured
12,037,581 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
376,718 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
376,718 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31