Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 4 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
39,225,682 GBP2023-01-01 ~ 2023-12-31
58,044,237 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
35,488,330 GBP2023-01-01 ~ 2023-12-31
53,365,339 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,737,352 GBP2023-01-01 ~ 2023-12-31
4,678,898 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,181,902 GBP2023-01-01 ~ 2023-12-31
1,098,892 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,555,450 GBP2023-01-01 ~ 2023-12-31
3,582,374 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,299 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
565,117 GBP2023-01-01 ~ 2023-12-31
506,818 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,993,632 GBP2023-01-01 ~ 2023-12-31
3,075,556 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
474,375 GBP2023-01-01 ~ 2023-12-31
594,022 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,519,257 GBP2023-01-01 ~ 2023-12-31
2,481,534 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,519,257 GBP2023-01-01 ~ 2023-12-31
2,481,534 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
9,727 GBP2023-12-31
10,247 GBP2022-12-31
Fixed Assets - Investments
85 GBP2023-12-31
85 GBP2022-12-31
Fixed Assets
9,812 GBP2023-12-31
10,332 GBP2022-12-31
Total Inventories
5,434,890 GBP2023-12-31
8,738,050 GBP2022-12-31
Debtors
8,495,011 GBP2023-12-31
15,082,682 GBP2022-12-31
Cash at bank and in hand
664,792 GBP2023-12-31
1,843,153 GBP2022-12-31
Current Assets
14,594,693 GBP2023-12-31
25,663,885 GBP2022-12-31
Creditors
Current
12,006,742 GBP2023-12-31
21,598,744 GBP2022-12-31
Net Current Assets/Liabilities
2,587,951 GBP2023-12-31
4,065,141 GBP2022-12-31
Total Assets Less Current Liabilities
2,597,763 GBP2023-12-31
4,075,473 GBP2022-12-31
Creditors
Non-current
-287,500 GBP2023-12-31
-437,500 GBP2022-12-31
Net Assets/Liabilities
2,307,831 GBP2023-12-31
3,635,411 GBP2022-12-31
Equity
Called up share capital
272 GBP2023-12-31
272 GBP2022-12-31
272 GBP2021-12-31
Capital redemption reserve
34 GBP2023-12-31
34 GBP2022-12-31
34 GBP2021-12-31
Retained earnings (accumulated losses)
2,307,525 GBP2023-12-31
3,635,105 GBP2022-12-31
1,357,347 GBP2021-12-31
Equity
2,307,831 GBP2023-12-31
3,635,411 GBP2022-12-31
1,357,653 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-76,811 GBP2023-01-01 ~ 2023-12-31
-203,776 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-76,811 GBP2023-01-01 ~ 2023-12-31
-203,776 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,519,257 GBP2023-01-01 ~ 2023-12-31
2,481,534 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-4,021,119 GBP2023-12-31
-9,882,479 GBP2022-12-31
-5,959,906 GBP2021-12-31
Wages/Salaries
584,023 GBP2023-01-01 ~ 2023-12-31
377,877 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
67,814 GBP2023-01-01 ~ 2023-12-31
39,043 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
28,038 GBP2023-01-01 ~ 2023-12-31
214,023 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
679,875 GBP2023-01-01 ~ 2023-12-31
630,943 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
102023-01-01 ~ 2023-12-31
112022-01-01 ~ 2022-12-31
Director Remuneration
354,222 GBP2023-01-01 ~ 2023-12-31
96,483 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
3,851 GBP2023-01-01 ~ 2023-12-31
3,342 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
474,505 GBP2023-01-01 ~ 2023-12-31
591,460 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
498,408 GBP2023-01-01 ~ 2023-12-31
584,356 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
76,811 GBP2023-01-01 ~ 2023-12-31
203,776 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
6,447 GBP2023-12-31
6,447 GBP2022-12-31
Furniture and fittings
19,692 GBP2023-12-31
17,149 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
26,139 GBP2023-12-31
23,596 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-788 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-788 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
6,447 GBP2023-12-31
6,447 GBP2022-12-31
Furniture and fittings
9,965 GBP2023-12-31
6,902 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,412 GBP2023-12-31
13,349 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,851 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,851 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-788 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-788 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
9,727 GBP2023-12-31
10,247 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
85 GBP2022-12-31
Investments in Group Undertakings
85 GBP2023-12-31
85 GBP2022-12-31
Merchandise
5,434,890 GBP2023-12-31
8,738,050 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
7,971,418 GBP2023-12-31
14,537,250 GBP2022-12-31
Other Debtors
Current
34,832 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
105,518 GBP2023-12-31
105,518 GBP2022-12-31
Prepayments
Current
383,243 GBP2023-12-31
89,968 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
8,495,011 GBP2023-12-31
15,082,682 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
4,171,119 GBP2023-12-31
10,032,479 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,364,079 GBP2023-12-31
7,650,041 GBP2022-12-31
Corporation Tax Payable
Current
673,582 GBP2023-12-31
611,710 GBP2022-12-31
Other Taxation & Social Security Payable
Current
16,952 GBP2023-12-31
16,193 GBP2022-12-31
Other Creditors
Current
18,206 GBP2023-12-31
16,726 GBP2022-12-31
Accrued Liabilities
Current
2,632,054 GBP2023-12-31
3,097,399 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
287,500 GBP2023-12-31
437,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
30,044 GBP2023-12-31
21,900 GBP2022-12-31
Between one and five year
34,564 GBP2023-12-31
21,900 GBP2022-12-31
All periods
64,608 GBP2023-12-31
43,800 GBP2022-12-31
Bank Overdrafts
Secured
4,021,119 GBP2023-12-31
9,882,479 GBP2022-12-31
Bank Borrowings
Secured
437,500 GBP2023-12-31
587,500 GBP2022-12-31
Total Borrowings
Secured
4,458,619 GBP2023-12-31
10,469,979 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,432 GBP2023-12-31
2,562 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
68 shares2023-12-31
Class 4 ordinary share
68 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,519,257 GBP2023-01-01 ~ 2023-12-31