Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,034,687 GBP2023-01-01 ~ 2023-12-31
11,629,755 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
9,081,417 GBP2023-01-01 ~ 2023-12-31
9,556,416 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,953,270 GBP2023-01-01 ~ 2023-12-31
2,073,339 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,037,561 GBP2023-01-01 ~ 2023-12-31
1,063,821 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,066,070 GBP2023-01-01 ~ 2023-12-31
1,036,010 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
196,954 GBP2023-01-01 ~ 2023-12-31
301,700 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,363 GBP2023-01-01 ~ 2023-12-31
183 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
9,392 GBP2023-01-01 ~ 2023-12-31
8,813 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
195,925 GBP2023-01-01 ~ 2023-12-31
293,070 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
48,842 GBP2023-01-01 ~ 2023-12-31
39,138 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
147,083 GBP2023-01-01 ~ 2023-12-31
253,932 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
147,083 GBP2023-01-01 ~ 2023-12-31
253,932 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
883,776 GBP2023-12-31
944,767 GBP2022-12-31
Fixed Assets - Investments
17,100 GBP2023-12-31
15,100 GBP2022-12-31
Fixed Assets
900,876 GBP2023-12-31
959,867 GBP2022-12-31
Total Inventories
4,001,876 GBP2023-12-31
4,220,219 GBP2022-12-31
Debtors
1,560,268 GBP2023-12-31
1,360,083 GBP2022-12-31
Cash at bank and in hand
402,941 GBP2023-12-31
772,013 GBP2022-12-31
Current Assets
5,965,085 GBP2023-12-31
6,352,315 GBP2022-12-31
Creditors
Current
1,283,598 GBP2023-12-31
1,618,161 GBP2022-12-31
Net Current Assets/Liabilities
4,681,487 GBP2023-12-31
4,734,154 GBP2022-12-31
Total Assets Less Current Liabilities
5,582,363 GBP2023-12-31
5,694,021 GBP2022-12-31
Net Assets/Liabilities
1,954,190 GBP2023-12-31
1,807,107 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,755,714 GBP2023-12-31
1,535,310 GBP2022-12-31
1,281,378 GBP2021-12-31
Equity
1,954,190 GBP2023-12-31
1,807,107 GBP2022-12-31
1,553,175 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
220,404 GBP2023-01-01 ~ 2023-12-31
253,932 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,055,695 GBP2023-01-01 ~ 2023-12-31
953,391 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
96,082 GBP2023-01-01 ~ 2023-12-31
87,550 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
17,420 GBP2023-01-01 ~ 2023-12-31
14,240 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,169,197 GBP2023-01-01 ~ 2023-12-31
1,055,181 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
432023-01-01 ~ 2023-12-31
422022-01-01 ~ 2022-12-31
Director Remuneration
150,763 GBP2023-01-01 ~ 2023-12-31
138,512 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
94,293 GBP2023-01-01 ~ 2023-12-31
92,110 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,625 GBP2023-01-01 ~ 2023-12-31
7,587 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
58,014 GBP2023-01-01 ~ 2023-12-31
66,820 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
46,082 GBP2023-01-01 ~ 2023-12-31
55,683 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
750,000 GBP2023-12-31
750,000 GBP2022-12-31
Plant and equipment
375,419 GBP2023-12-31
375,419 GBP2022-12-31
Furniture and fittings
376,197 GBP2023-12-31
376,197 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
74,126 GBP2023-12-31
59,126 GBP2022-12-31
Plant and equipment
334,056 GBP2023-12-31
314,597 GBP2022-12-31
Furniture and fittings
350,566 GBP2023-12-31
340,839 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
19,459 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,727 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
675,874 GBP2023-12-31
690,874 GBP2022-12-31
Plant and equipment
41,363 GBP2023-12-31
60,822 GBP2022-12-31
Furniture and fittings
25,631 GBP2023-12-31
35,358 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
377,698 GBP2023-12-31
377,698 GBP2022-12-31
Computers
215,210 GBP2023-12-31
173,497 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,094,524 GBP2023-12-31
2,052,811 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
308,670 GBP2023-12-31
277,919 GBP2022-12-31
Computers
143,330 GBP2023-12-31
115,563 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,210,748 GBP2023-12-31
1,108,044 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
30,751 GBP2023-01-01 ~ 2023-12-31
Computers
27,767 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
102,704 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
69,028 GBP2023-12-31
99,779 GBP2022-12-31
Computers
71,880 GBP2023-12-31
57,934 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
8,411 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
32,994 GBP2022-12-31
Merchandise
4,001,876 GBP2023-12-31
4,220,219 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
525,389 GBP2023-12-31
699,615 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
819,017 GBP2023-12-31
533,364 GBP2022-12-31
Other Debtors
Current
152,482 GBP2023-12-31
70,203 GBP2022-12-31
Prepayments
Current
63,380 GBP2023-12-31
56,901 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,560,268 GBP2023-12-31
1,360,083 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
62,500 GBP2023-12-31
62,500 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
24,751 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,015,896 GBP2023-12-31
1,203,061 GBP2022-12-31
Amounts owed to group undertakings
Current
14,712 GBP2023-12-31
36,984 GBP2022-12-31
Corporation Tax Payable
Current
58,014 GBP2023-12-31
69,245 GBP2022-12-31
Other Taxation & Social Security Payable
Current
24,194 GBP2023-12-31
19,498 GBP2022-12-31
Other Creditors
Current
11,780 GBP2023-12-31
53,730 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
53,569 GBP2023-12-31
44,027 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
26,042 GBP2023-12-31
88,542 GBP2022-12-31
Amounts owed to group undertakings
Non-current
1,119,580 GBP2023-12-31
1,361,967 GBP2022-12-31
Other Creditors
Non-current
2,441,170 GBP2023-12-31
2,385,852 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
62,500 GBP2023-12-31
62,500 GBP2022-12-31
Non-current, Between one and two years
26,042 GBP2023-12-31
88,542 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
41,381 GBP2023-12-31
50,553 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
147,083 GBP2023-01-01 ~ 2023-12-31