Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 70 630 | 63 979 | 64 457 | 57 080 | 49 647 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | | 1 461 | 4 387 | 14 097 | 3 047 | | | | | | | |
Cash Bank On Hand | | | | | 3 047 | 4 274 | 4 006 | 6 313 | 1 550 | | 3 | 3 |
Current Assets | 153 855 | 154 971 | 152 225 | 135 988 | 119 356 | 122 734 | 133 135 | 103 976 | 120 723 | 125 247 | 124 307 | 129 696 |
Debtors | 34 400 | 33 120 | 34 053 | 30 607 | 35 155 | 39 730 | 47 312 | 29 936 | 45 618 | 47 834 | 55 040 | 65 255 |
Intangible Fixed Assets | | | | | 4 788 | | | | | | | |
Net Assets Liabilities | | | | | | | 53 751 | 65 963 | 67 952 | 66 406 | 66 813 | 64 260 |
Net Assets Liabilities Including Pension Asset Liability | 70 630 | 63 979 | 64 457 | | | | | | | | | |
Other Debtors | | | | | 224 | | 617 | | | | | |
Property Plant Equipment | | | | | 2 113 | 2 309 | 1 715 | 1 286 | 964 | 723 | 751 | |
Stocks Inventory | 119 455 | 120 390 | 113 785 | 91 284 | 81 154 | | | | | | | |
Tangible Fixed Assets | 417 | 313 | 234 | 176 | 2 113 | | | | | | | |
Total Inventories | | | | | 81 154 | 78 730 | 81 817 | 67 727 | 73 555 | 77 413 | 69 264 | 64 438 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 70 530 | 63 879 | 64 357 | 56 980 | 49 547 | | | | | | | |
Shareholder Funds | 70 630 | 63 979 | 64 457 | 57 080 | 49 647 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 15 831 | 15 831 | 15 832 | 15 832 | 15 832 | 15 832 | 15 832 | 15 832 | 15 832 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 1 596 | 3 427 | 5 258 | 7 089 | 7 324 | 7 324 | 7 324 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 959 | 2 553 | 2 647 | 3 076 | 3 398 | 3 639 | 3 850 | 4 037 |
Administrative Expenses | 31 282 | 38 317 | | | 39 324 | 38 159 | 38 585 | 34 223 | 47 856 | | | |
Amortisation Expense Intangible Assets | | | | | 1 596 | 1 831 | 1 831 | 1 831 | 235 | | | |
Amounts Owed By Group Undertakings | | | | | | | | 2 902 | | | | |
Amounts Owed To Group Undertakings | | | | | 39 593 | 30 278 | 22 544 | | 3 399 | 11 115 | 14 219 | 19 184 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 54 688 | 66 522 | | | | | | | | | | |
Average Number Employees During Period | | | | | | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Bank Borrowings Overdrafts | 18 753 | 17 269 | | | 7 826 | 7 427 | 18 621 | 8 819 | 14 591 | 12 863 | 16 748 | 13 766 |
Bank Overdrafts | 18 753 | 17 269 | | | 7 826 | 7 427 | 18 621 | 8 819 | 14 591 | 12 863 | 16 748 | 13 766 |
Corporation Tax Payable | | | | | 39 | | | 744 | 478 | | | |
Cost Sales | 78 621 | 79 112 | | | 83 987 | 73 163 | 89 259 | 120 401 | 93 613 | | | |
Creditors | | | | | 76 610 | 80 659 | 83 165 | 39 285 | 53 552 | 59 419 | 58 102 | 66 000 |
Creditors Due After One Year | 23 400 | 16 200 | | | | | | | | | | |
Creditors Due Within One Year | 110 158 | 125 105 | 88 002 | 79 084 | 76 610 | | | | | | | |
Debtors Due Within One Year | 34 400 | 33 120 | | | | | | | | | | |
Deferred Tax Liability | 84 | | | | | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | | 1 501 | 594 | 577 | 429 | 322 | | | |
Depreciation Tangible Fixed Assets Expense | 138 | 104 | | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 483 | | | | | |
Disposals Property Plant Equipment | | | | | | | 500 | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 1 800 | | | | | | | |
Fixed Assets | 50 417 | 50 313 | 234 | 176 | 6 901 | 6 206 | 3 781 | 1 521 | 964 | 723 | 751 | 564 |
Gross Profit Loss | 34 765 | 34 910 | | | 34 592 | 38 037 | 44 374 | 47 884 | 50 036 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 1 831 | 1 831 | 1 831 | 235 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 594 | 577 | 429 | 322 | 241 | 211 | 187 |
Intangible Assets | | | | | 4 788 | 3 897 | 2 066 | 235 | | | | |
Intangible Assets Gross Cost | | | | | 6 384 | 7 324 | 7 324 | 7 324 | 7 324 | 7 324 | 7 324 | |
Intangible Fixed Assets Additions | | | | | 6 384 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | | 1 596 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | | 1 596 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | | 6 384 | | | | | | | |
Interest Payable Similar Charges | 3 103 | 3 221 | | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 2 701 | 1 244 | 319 | 456 | 523 | | | |
Investments Fixed Assets | 50 000 | 50 000 | | | | | | | | | | |
Merchandise | | | | | 81 154 | 78 730 | 81 817 | 67 727 | 73 555 | 77 413 | 69 264 | 64 438 |
Net Current Assets Liabilities | 43 697 | 29 866 | 64 223 | 56 904 | 42 746 | 42 075 | 49 970 | 64 691 | 67 171 | 65 828 | 66 205 | 63 696 |
Net Increase Decrease In Shareholders Funds | 187 | -6 651 | | | | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 23 400 | 16 200 | | | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 7 200 | 7 200 | | | | | | | | | | |
Operating Profit Loss | 3 483 | -3 407 | | | -4 732 | -122 | 5 789 | 13 661 | 2 180 | | | |
Other Creditors | | | | | 7 142 | 10 762 | 2 037 | 8 163 | 1 986 | 1 950 | 2 240 | 2 375 |
Other Creditors Due Within One Year | 3 379 | 2 599 | | | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | | | | 1 010 | 1 061 | 1 497 | 1 303 | 743 | 2 135 | 315 | 38 |
Profit Loss | | | | | -7 433 | -1 366 | 5 470 | 12 212 | 1 989 | -1 546 | 407 | -2 553 |
Profit Loss For Period | 187 | -6 651 | | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 380 | -6 628 | | | -7 433 | -1 366 | 5 470 | 13 205 | 1 657 | | | |
Property Plant Equipment Gross Cost | | | | | 4 072 | 4 862 | 4 362 | 4 362 | 4 362 | 4 362 | 4 601 | |
Provisions | | | | | | | | 249 | 183 | 145 | 143 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 249 | 183 | 145 | 143 | |
Provisions For Liabilities Charges | 84 | | | | | | | | | | | |
Recoverable Value-added Tax | | | | | 214 | 146 | 3 972 | | | 33 | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | | | | 3 572 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 099 | 2 099 | 2 099 | 2 099 | 4 072 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 682 | 1 786 | 1 865 | 1 923 | 1 959 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 104 | 79 | 58 | 1 501 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 1 465 | | | | | | | |
Tangible Fixed Assets Disposals | | | | | 1 599 | | | | | | | |
Taxation Social Security Due Within One Year | 202 | 146 | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 193 | 23 | | | | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 940 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 790 | | | | | 239 | |
Total Assets Less Current Liabilities | 94 114 | 80 179 | 64 457 | 57 080 | 49 647 | 48 281 | 53 751 | 66 212 | 68 135 | 66 551 | 66 956 | 64 260 |
Total U K Foreign Current Tax After Adjustments Relief | 225 | 107 | | | | | | | | | | |
Trade Creditors Trade Payables | | | | | 20 210 | 32 192 | 39 963 | 16 898 | 31 374 | 33 491 | 22 492 | 29 232 |
Trade Creditors Within One Year | 25 936 | 31 369 | | | | | | | | | | |
Trade Debtors Trade Receivables | | | | | 17 875 | 22 691 | 25 394 | 9 899 | 29 043 | 29 834 | 38 893 | 49 385 |
Turnover Gross Operating Revenue | 113 386 | 114 022 | | | | | | | | | | |
Turnover Revenue | | | | | 118 579 | 111 200 | 133 633 | 168 285 | 143 649 | | | |
U K Current Corporation Tax | 180 | 107 | | | | | | | | | | |
U K Deferred Tax | -32 | -84 | | | | | | | | | | |
Advances Credits Directors | 15 831 | 16 258 | 16 275 | 15 831 | 15 831 | | | | | | | |
Advances Credits Repaid In Period Directors | | | 17 | 444 | | | | | | | | |
Current Tax For Period | | | | | | | | 744 | 478 | | | |
Other Deferred Tax Expense Credit | | | | | | | | 249 | -66 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 993 | -332 | | | |
Total Current Tax Expense Credit | | | | | | | | 744 | -266 | | | |