Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
191,369,000 GBP2023-01-01 ~ 2023-12-31
218,157,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-164,165,000 GBP2023-01-01 ~ 2023-12-31
-177,995,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
27,204,000 GBP2023-01-01 ~ 2023-12-31
40,162,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-12,388,000 GBP2023-01-01 ~ 2023-12-31
-12,885,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,975,000 GBP2023-01-01 ~ 2023-12-31
-16,711,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
4,841,000 GBP2023-01-01 ~ 2023-12-31
10,566,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
83,000 GBP2023-01-01 ~ 2023-12-31
81,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,580,000 GBP2023-01-01 ~ 2023-12-31
10,296,000 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
72,993,000 GBP2023-12-31
69,523,000 GBP2022-12-31
61,043,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,470,000 GBP2023-01-01 ~ 2023-12-31
8,480,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
75,000 GBP2023-12-31
Property, Plant & Equipment
3,587,000 GBP2023-12-31
3,625,000 GBP2022-12-31
Fixed Assets
3,662,000 GBP2023-12-31
3,625,000 GBP2022-12-31
Total Inventories
25,833,000 GBP2023-12-31
42,625,000 GBP2022-12-31
Debtors
Non-current
15,602,000 GBP2023-12-31
12,694,000 GBP2022-12-31
Current
46,174,000 GBP2023-12-31
55,349,000 GBP2022-12-31
Cash at bank and in hand
531,000 GBP2023-12-31
67,000 GBP2022-12-31
Current Assets
88,140,000 GBP2023-12-31
110,735,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-16,032,000 GBP2023-12-31
-43,197,000 GBP2022-12-31
Net Current Assets/Liabilities
72,108,000 GBP2023-12-31
67,538,000 GBP2022-12-31
Total Assets Less Current Liabilities
75,770,000 GBP2023-12-31
71,163,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,780,000 GBP2023-12-31
-778,000 GBP2022-12-31
Net Assets/Liabilities
72,998,000 GBP2023-12-31
69,528,000 GBP2022-12-31
Equity
Called up share capital
4,000 GBP2023-12-31
4,000 GBP2022-12-31
Capital redemption reserve
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Equity
72,998,000 GBP2023-12-31
69,528,000 GBP2022-12-31
Audit Fees/Expenses
25,000 GBP2023-01-01 ~ 2023-12-31
24,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
1,754,000 GBP2023-01-01 ~ 2023-12-31
6,748,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
463,000 GBP2023-01-01 ~ 2023-12-31
-260,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,076,000 GBP2023-01-01 ~ 2023-12-31
1,956,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
3,028,000 GBP2023-12-31
2,953,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,953,000 GBP2023-12-31
2,953,000 GBP2022-12-31
Intangible Assets
Goodwill
75,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,957,000 GBP2023-12-31
3,040,000 GBP2022-12-31
Motor vehicles
7,937,000 GBP2023-12-31
7,487,000 GBP2022-12-31
Furniture and fittings
2,147,000 GBP2023-12-31
2,087,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,041,000 GBP2023-12-31
12,614,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-83,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-748,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-831,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,454,000 GBP2022-12-31
Motor vehicles
4,590,000 GBP2022-12-31
Furniture and fittings
1,945,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,989,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
183,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
1,040,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
66,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
1,289,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-83,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-741,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-824,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,554,000 GBP2023-12-31
Motor vehicles
4,889,000 GBP2023-12-31
Furniture and fittings
2,011,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,454,000 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
403,000 GBP2023-12-31
586,000 GBP2022-12-31
Motor vehicles
3,048,000 GBP2023-12-31
2,897,000 GBP2022-12-31
Furniture and fittings
136,000 GBP2023-12-31
142,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
41,960,000 GBP2023-12-31
47,229,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
725,000 GBP2023-12-31
3,320,000 GBP2022-12-31
Prepayments/Accrued Income
Current
3,489,000 GBP2023-12-31
4,466,000 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
334,000 GBP2022-12-31
Other Remaining Borrowings
Current
62,000 GBP2023-12-31
62,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
9,983,000 GBP2023-12-31
12,724,000 GBP2022-12-31
Corporation Tax Payable
Current
183,000 GBP2023-12-31
1,686,000 GBP2022-12-31
Taxation/Social Security Payable
Current
3,583,000 GBP2023-12-31
3,377,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,221,000 GBP2023-12-31
7,499,000 GBP2022-12-31
Creditors
Current
16,032,000 GBP2023-12-31
43,197,000 GBP2022-12-31
Other Creditors
Non-current
113,000 GBP2023-12-31
175,000 GBP2022-12-31
Creditors
Non-current
1,780,000 GBP2023-12-31
778,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-129,000 GBP2023-12-31
334,000 GBP2022-12-31
74,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-463,000 GBP2023-01-01 ~ 2023-12-31
260,000 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2023-12-31
4,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,381,000 GBP2023-12-31
2,517,000 GBP2022-12-31
Between one and five year
4,771,000 GBP2023-12-31
5,474,000 GBP2022-12-31
More than five year
1,409,000 GBP2023-12-31
2,031,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,561,000 GBP2023-12-31
10,022,000 GBP2022-12-31