Average Number of Employees
602020-01-01 ~ 2020-12-31
602019-01-01 ~ 2019-12-31
Par Value of Share
Class 1 ordinary share
12020-01-01 ~ 2020-12-31
Turnover/Revenue
14,946,004 GBP2020-01-01 ~ 2020-12-31
15,903,447 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-9,149,774 GBP2020-01-01 ~ 2020-12-31
-9,317,589 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
5,796,230 GBP2020-01-01 ~ 2020-12-31
6,585,858 GBP2019-01-01 ~ 2019-12-31
Distribution Costs
-89,198 GBP2020-01-01 ~ 2020-12-31
-101,335 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
-4,269,456 GBP2020-01-01 ~ 2020-12-31
-4,676,171 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
1,726,686 GBP2020-01-01 ~ 2020-12-31
1,857,831 GBP2019-01-01 ~ 2019-12-31
Other Interest Receivable/Similar Income (Finance Income)
85,973 GBP2020-01-01 ~ 2020-12-31
18 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
1,782,623 GBP2020-01-01 ~ 2020-12-31
1,715,836 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
1,474,655 GBP2020-01-01 ~ 2020-12-31
1,465,740 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
1,474,655 GBP2020-01-01 ~ 2020-12-31
1,465,740 GBP2019-01-01 ~ 2019-12-31
Intangible Assets
92,221 GBP2020-12-31
108,683 GBP2019-12-31
Property, Plant & Equipment
1,798,339 GBP2020-12-31
1,801,544 GBP2019-12-31
Fixed Assets - Investments
1,825,000 GBP2020-12-31
1,825,000 GBP2019-12-31
Fixed Assets
3,715,560 GBP2020-12-31
3,735,227 GBP2019-12-31
Total Inventories
2,159,937 GBP2020-12-31
1,917,174 GBP2019-12-31
Debtors
7,005,841 GBP2020-12-31
6,913,920 GBP2019-12-31
Cash at bank and in hand
197,891 GBP2020-12-31
94,849 GBP2019-12-31
Current Assets
9,363,669 GBP2020-12-31
8,925,943 GBP2019-12-31
Net Current Assets/Liabilities
5,563,838 GBP2020-12-31
2,975,940 GBP2019-12-31
Total Assets Less Current Liabilities
9,279,398 GBP2020-12-31
6,711,167 GBP2019-12-31
Net Assets/Liabilities
7,914,736 GBP2020-12-31
6,440,081 GBP2019-12-31
Equity
Called up share capital
2,000,000 GBP2020-12-31
2,000,000 GBP2019-12-31
2,000,000 GBP2018-12-31
Retained earnings (accumulated losses)
5,914,736 GBP2020-12-31
4,440,081 GBP2019-12-31
2,974,341 GBP2018-12-31
Equity
7,914,736 GBP2020-12-31
6,440,081 GBP2019-12-31
4,974,341 GBP2018-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,474,655 GBP2020-01-01 ~ 2020-12-31
1,465,740 GBP2019-01-01 ~ 2019-12-31
Director Remuneration
227,132 GBP2020-01-01 ~ 2020-12-31
244,844 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
207,923 GBP2020-01-01 ~ 2020-12-31
196,260 GBP2019-01-01 ~ 2019-12-31
Audit Fees/Expenses
18,530 GBP2020-01-01 ~ 2020-12-31
18,815 GBP2019-01-01 ~ 2019-12-31
Current Tax for the Period
333,397 GBP2020-01-01 ~ 2020-12-31
328,343 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
338,698 GBP2020-01-01 ~ 2020-12-31
326,009 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Computer software
134,056 GBP2020-12-31
130,506 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
331,733 GBP2020-12-31
331,733 GBP2019-12-31
Improvements to leasehold property
1,579,817 GBP2020-12-31
1,675,032 GBP2019-12-31
Plant and equipment
683,220 GBP2020-12-31
501,923 GBP2019-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-5,699 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
92,885 GBP2020-12-31
79,616 GBP2019-12-31
Improvements to leasehold property
602,211 GBP2020-12-31
589,484 GBP2019-12-31
Plant and equipment
302,875 GBP2020-12-31
267,056 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
13,269 GBP2020-01-01 ~ 2020-12-31
Improvements to leasehold property
105,994 GBP2020-01-01 ~ 2020-12-31
Plant and equipment
41,518 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,699 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Land and buildings
238,848 GBP2020-12-31
252,117 GBP2019-12-31
Improvements to leasehold property
977,606 GBP2020-12-31
1,085,548 GBP2019-12-31
Plant and equipment
380,345 GBP2020-12-31
234,867 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
358,445 GBP2020-12-31
358,186 GBP2019-12-31
Motor vehicles
23,517 GBP2020-12-31
48,623 GBP2019-12-31
Computers
628,206 GBP2020-12-31
615,149 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
3,604,938 GBP2020-12-31
3,530,646 GBP2019-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-3,435 GBP2020-01-01 ~ 2020-12-31
Motor vehicles
-25,106 GBP2020-01-01 ~ 2020-12-31
Computers
-3,605 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Disposals
-138,009 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
199,740 GBP2020-12-31
181,382 GBP2019-12-31
Motor vehicles
23,517 GBP2020-12-31
47,152 GBP2019-12-31
Computers
585,371 GBP2020-12-31
564,412 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,806,599 GBP2020-12-31
1,729,102 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
21,107 GBP2020-01-01 ~ 2020-12-31
Motor vehicles
1,471 GBP2020-01-01 ~ 2020-12-31
Computers
24,564 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
207,923 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-2,749 GBP2020-01-01 ~ 2020-12-31
Motor vehicles
-25,106 GBP2020-01-01 ~ 2020-12-31
Computers
-3,605 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-130,426 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Furniture and fittings
158,705 GBP2020-12-31
176,804 GBP2019-12-31
Computers
42,835 GBP2020-12-31
50,737 GBP2019-12-31
Motor vehicles
1,471 GBP2019-12-31
Merchandise
2,141,526 GBP2020-12-31
1,911,735 GBP2019-12-31
Value of work in progress
18,411 GBP2020-12-31
5,439 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
2,235,576 GBP2020-12-31
2,419,857 GBP2019-12-31
Other Debtors
Current
90,000 GBP2020-12-31
90,000 GBP2019-12-31
Prepayments/Accrued Income
Current
451,180 GBP2020-12-31
174,978 GBP2019-12-31
Debtors
Current, Amounts falling due within one year
5,968,473 GBP2020-12-31
5,876,552 GBP2019-12-31
Bank Borrowings/Overdrafts
Current
166,667 GBP2020-12-31
Other Remaining Borrowings
Current
54,000 GBP2020-12-31
54,000 GBP2019-12-31
Trade Creditors/Trade Payables
Current
264,272 GBP2020-12-31
269,364 GBP2019-12-31
Corporation Tax Payable
Current
809,909 GBP2020-12-31
1,091,184 GBP2019-12-31
Other Taxation & Social Security Payable
Current
81,829 GBP2020-12-31
195,975 GBP2019-12-31
Accrued Liabilities/Deferred Income
Current
126,702 GBP2020-12-31
374,287 GBP2019-12-31
Bank Borrowings/Overdrafts
Non-current
1,083,333 GBP2020-12-31
Other Remaining Borrowings
Non-current
121,500 GBP2020-12-31
175,500 GBP2019-12-31
Bank Borrowings
Current, Amounts falling due within one year
166,667 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
220,667 GBP2020-12-31
54,000 GBP2019-12-31
Bank Borrowings
Between two and five year, Non-current
833,333 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
366,305 GBP2020-12-31
377,219 GBP2019-12-31
Between one and five year
837,373 GBP2020-12-31
1,101,590 GBP2019-12-31
More than five year
237,609 GBP2020-12-31
304,410 GBP2019-12-31
All periods
1,441,287 GBP2020-12-31
1,783,219 GBP2019-12-31
Bank Borrowings
Secured
1,250,000 GBP2020-12-31
Total Borrowings
Secured
2,031,947 GBP2020-12-31
1,702,579 GBP2019-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
159,829 GBP2020-12-31
95,586 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,474,655 GBP2020-01-01 ~ 2020-12-31