Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,839,024 GBP2023-01-01 ~ 2023-12-31
19,240,655 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
7,249,540 GBP2023-01-01 ~ 2023-12-31
12,614,081 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,589,484 GBP2023-01-01 ~ 2023-12-31
6,626,574 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,287,742 GBP2023-01-01 ~ 2023-12-31
5,368,065 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
358,514 GBP2023-01-01 ~ 2023-12-31
1,305,911 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
40,710 GBP2023-01-01 ~ 2023-12-31
252,494 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
317,804 GBP2023-01-01 ~ 2023-12-31
1,053,417 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
317,804 GBP2023-01-01 ~ 2023-12-31
1,053,417 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,492,087 GBP2023-12-31
1,025,459 GBP2022-12-31
Property, Plant & Equipment
1,383,981 GBP2023-12-31
1,464,935 GBP2022-12-31
Fixed Assets
2,876,068 GBP2023-12-31
2,490,394 GBP2022-12-31
Total Inventories
12,303,844 GBP2023-12-31
13,623,831 GBP2022-12-31
Debtors
3,026,011 GBP2023-12-31
3,337,829 GBP2022-12-31
Cash at bank and in hand
3,419,087 GBP2023-12-31
5,264,321 GBP2022-12-31
Current Assets
18,748,942 GBP2023-12-31
22,225,981 GBP2022-12-31
Creditors
Current
10,081,255 GBP2023-12-31
13,603,948 GBP2022-12-31
Net Current Assets/Liabilities
8,667,687 GBP2023-12-31
8,622,033 GBP2022-12-31
Total Assets Less Current Liabilities
11,543,755 GBP2023-12-31
11,112,427 GBP2022-12-31
Net Assets/Liabilities
10,978,056 GBP2023-12-31
10,660,252 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
10,978,054 GBP2023-12-31
10,660,250 GBP2022-12-31
9,606,833 GBP2021-12-31
Equity
10,978,056 GBP2023-12-31
10,660,252 GBP2022-12-31
9,606,835 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
317,804 GBP2023-01-01 ~ 2023-12-31
1,053,417 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,678,320 GBP2023-01-01 ~ 2023-12-31
2,606,894 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
952023-01-01 ~ 2023-12-31
1112022-01-01 ~ 2022-12-31
Director Remuneration
9,629 GBP2023-01-01 ~ 2023-12-31
9,564 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
245,362 GBP2023-01-01 ~ 2023-12-31
256,839 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,000 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
96,155 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
68,118 GBP2023-01-01 ~ 2023-12-31
248,123 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
1,540,757 GBP2023-12-31
1,025,459 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
853,666 GBP2023-12-31
853,666 GBP2022-12-31
Plant and equipment
719,919 GBP2023-12-31
700,920 GBP2022-12-31
Motor vehicles
266,207 GBP2023-12-31
249,142 GBP2022-12-31
Computers
764,400 GBP2023-12-31
653,349 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,604,192 GBP2023-12-31
2,457,077 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-19,085 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-19,085 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
186,475 GBP2023-12-31
152,340 GBP2022-12-31
Plant and equipment
453,783 GBP2023-12-31
379,668 GBP2022-12-31
Motor vehicles
154,628 GBP2023-12-31
139,531 GBP2022-12-31
Computers
425,325 GBP2023-12-31
320,603 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,220,211 GBP2023-12-31
992,142 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
34,135 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
74,115 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
32,390 GBP2023-01-01 ~ 2023-12-31
Computers
104,722 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
245,362 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-17,293 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-17,293 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
667,191 GBP2023-12-31
701,326 GBP2022-12-31
Plant and equipment
266,136 GBP2023-12-31
321,252 GBP2022-12-31
Motor vehicles
111,579 GBP2023-12-31
109,611 GBP2022-12-31
Computers
339,075 GBP2023-12-31
332,746 GBP2022-12-31
Merchandise
12,303,844 GBP2023-12-31
13,623,831 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,339,294 GBP2023-12-31
2,652,928 GBP2022-12-31
Other Debtors
Current
91,796 GBP2023-12-31
91,796 GBP2022-12-31
Prepayments/Accrued Income
Current
594,921 GBP2023-12-31
593,105 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,026,011 GBP2023-12-31
3,337,829 GBP2022-12-31
Trade Creditors/Trade Payables
Current
9,907,644 GBP2023-12-31
13,016,951 GBP2022-12-31
Corporation Tax Payable
Current
-167,796 GBP2023-12-31
288,897 GBP2022-12-31
Other Taxation & Social Security Payable
Current
243,340 GBP2023-12-31
203,622 GBP2022-12-31
Accrued Liabilities
Current
98,067 GBP2023-12-31
94,478 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
565,699 GBP2023-12-31
452,175 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31