47789 - Other Retail Sale Of New Goods In Specialised Stores (not Commercial Art Galleries And Opticians)
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
54,062,835 GBP2023-10-01 ~ 2024-09-30
55,207,778 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-46,840,070 GBP2023-10-01 ~ 2024-09-30
-47,433,083 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
7,222,765 GBP2023-10-01 ~ 2024-09-30
7,774,695 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-7,273,377 GBP2023-10-01 ~ 2024-09-30
-6,479,981 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
-50,612 GBP2023-10-01 ~ 2024-09-30
1,294,714 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-759,052 GBP2023-10-01 ~ 2024-09-30
834,250 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-634,301 GBP2023-10-01 ~ 2024-09-30
657,522 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-634,301 GBP2023-10-01 ~ 2024-09-30
657,522 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,091,985 GBP2024-09-30
788,343 GBP2023-09-30
Total Inventories
10,330,100 GBP2024-09-30
12,902,009 GBP2023-09-30
Debtors
5,667,678 GBP2024-09-30
6,214,956 GBP2023-09-30
Cash at bank and in hand
939,480 GBP2024-09-30
1,128,067 GBP2023-09-30
Current Assets
16,937,258 GBP2024-09-30
20,245,032 GBP2023-09-30
Net Current Assets/Liabilities
5,738,089 GBP2024-09-30
6,821,250 GBP2023-09-30
Total Assets Less Current Liabilities
6,830,074 GBP2024-09-30
7,609,593 GBP2023-09-30
Creditors
Non-current
-298,676 GBP2024-09-30
-299,031 GBP2023-09-30
Net Assets/Liabilities
6,332,445 GBP2024-09-30
7,130,546 GBP2023-09-30
Equity
Called up share capital
390,000 GBP2024-09-30
390,000 GBP2023-09-30
390,000 GBP2022-09-30
Capital redemption reserve
10,000 GBP2024-09-30
10,000 GBP2023-09-30
10,000 GBP2022-09-30
Retained earnings (accumulated losses)
5,932,445 GBP2024-09-30
6,730,546 GBP2023-09-30
6,248,524 GBP2022-09-30
Equity
6,332,445 GBP2024-09-30
7,130,546 GBP2023-09-30
6,648,524 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-163,800 GBP2023-10-01 ~ 2024-09-30
-175,500 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-163,800 GBP2023-10-01 ~ 2024-09-30
-175,500 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-634,301 GBP2023-10-01 ~ 2024-09-30
657,522 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
3,841,909 GBP2023-10-01 ~ 2024-09-30
3,518,400 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
404,176 GBP2023-10-01 ~ 2024-09-30
375,672 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
290,807 GBP2023-10-01 ~ 2024-09-30
268,042 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,536,892 GBP2023-10-01 ~ 2024-09-30
4,162,114 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1042023-10-01 ~ 2024-09-30
1052022-10-01 ~ 2023-09-30
Director Remuneration
257,600 GBP2023-10-01 ~ 2024-09-30
266,876 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
157,143 GBP2023-10-01 ~ 2024-09-30
161,384 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
-143,633 GBP2023-10-01 ~ 2024-09-30
143,632 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
-189,763 GBP2023-10-01 ~ 2024-09-30
183,602 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
513,696 GBP2024-09-30
405,917 GBP2023-09-30
Motor vehicles
2,019,525 GBP2024-09-30
1,700,071 GBP2023-09-30
Computers
247,730 GBP2024-09-30
225,598 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,780,951 GBP2024-09-30
2,331,586 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-56,345 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-212,924 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-269,269 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
306,422 GBP2024-09-30
312,515 GBP2023-09-30
Motor vehicles
1,167,690 GBP2024-09-30
1,044,680 GBP2023-09-30
Computers
214,854 GBP2024-09-30
186,048 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,688,966 GBP2024-09-30
1,543,243 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
50,252 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
334,854 GBP2023-10-01 ~ 2024-09-30
Computers
28,806 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
413,912 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-56,345 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-211,844 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-268,189 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
207,274 GBP2024-09-30
93,402 GBP2023-09-30
Motor vehicles
851,835 GBP2024-09-30
655,391 GBP2023-09-30
Computers
32,876 GBP2024-09-30
39,550 GBP2023-09-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
58,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
58,000 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
3,867 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Under hire purchased contracts or finance leases
252,902 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
256,769 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
3,867 GBP2024-09-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
54,133 GBP2024-09-30
Motor vehicles, Under hire purchased contracts or finance leases
768,606 GBP2024-09-30
590,576 GBP2023-09-30
Under hire purchased contracts or finance leases
822,739 GBP2024-09-30
590,576 GBP2023-09-30
Raw Materials
1,709,605 GBP2024-09-30
1,702,563 GBP2023-09-30
Value of work in progress
56,998 GBP2024-09-30
46,410 GBP2023-09-30
Finished Goods
8,563,497 GBP2024-09-30
11,153,036 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
4,658,298 GBP2024-09-30
4,975,863 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
762,399 GBP2024-09-30
932,089 GBP2023-09-30
Other Debtors
Current
4,250 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
143,688 GBP2024-09-30
Prepayments
Current
103,293 GBP2024-09-30
302,754 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
5,667,678 GBP2024-09-30
6,214,956 GBP2023-09-30
Other Remaining Borrowings
Current
3,031,991 GBP2024-09-30
5,033,650 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
377,275 GBP2024-09-30
277,177 GBP2023-09-30
Trade Creditors/Trade Payables
Current
6,129,194 GBP2024-09-30
6,664,581 GBP2023-09-30
Corporation Tax Payable
Current
143,632 GBP2023-09-30
Other Taxation & Social Security Payable
Current
106,921 GBP2024-09-30
100,108 GBP2023-09-30
Other Creditors
Current
48,777 GBP2024-09-30
15,665 GBP2023-09-30
Accrued Liabilities
Current
237,454 GBP2024-09-30
275,558 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
298,676 GBP2024-09-30
299,031 GBP2023-09-30
Between one and five year, hire purchase agreements
298,676 GBP2024-09-30
299,031 GBP2023-09-30
hire purchase agreements
675,951 GBP2024-09-30
576,208 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
193,200 GBP2024-09-30
193,200 GBP2023-09-30
Between one and five year
193,200 GBP2024-09-30
386,400 GBP2023-09-30
All periods
386,400 GBP2024-09-30
579,600 GBP2023-09-30
Total Borrowings
Secured
3,707,942 GBP2024-09-30
5,609,858 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
198,953 GBP2024-09-30
180,016 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
390,000 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
-634,301 GBP2023-10-01 ~ 2024-09-30