Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
27,801,212 GBP2023-01-01 ~ 2023-12-31
33,134,977 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
25,364,220 GBP2023-01-01 ~ 2023-12-31
29,879,409 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,436,992 GBP2023-01-01 ~ 2023-12-31
3,255,568 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,449,526 GBP2023-01-01 ~ 2023-12-31
2,477,246 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
112,466 GBP2023-01-01 ~ 2023-12-31
798,322 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,566 GBP2023-01-01 ~ 2023-12-31
2,870 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-12,944 GBP2023-01-01 ~ 2023-12-31
9,018 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
135,976 GBP2023-01-01 ~ 2023-12-31
792,174 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
51,114 GBP2023-01-01 ~ 2023-12-31
132,793 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
84,862 GBP2023-01-01 ~ 2023-12-31
659,381 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-537,138 GBP2023-01-01 ~ 2023-12-31
1,869,381 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
669,429 GBP2023-12-31
660,901 GBP2022-12-31
Total Inventories
7,086,270 GBP2023-12-31
7,782,536 GBP2022-12-31
Debtors
1,286,599 GBP2023-12-31
1,769,054 GBP2022-12-31
Cash at bank and in hand
1,965 GBP2023-12-31
1,415,125 GBP2022-12-31
Current Assets
8,374,834 GBP2023-12-31
10,966,715 GBP2022-12-31
Creditors
Current
4,272,332 GBP2023-12-31
6,764,074 GBP2022-12-31
Net Current Assets/Liabilities
4,102,502 GBP2023-12-31
4,202,641 GBP2022-12-31
Total Assets Less Current Liabilities
4,771,931 GBP2023-12-31
4,863,542 GBP2022-12-31
Creditors
Non-current
-55,038 GBP2023-12-31
-153,511 GBP2022-12-31
Net Assets/Liabilities
6,020,893 GBP2023-12-31
6,608,031 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,920,893 GBP2023-12-31
6,508,031 GBP2022-12-31
4,688,650 GBP2021-12-31
Equity
6,020,893 GBP2023-12-31
6,608,031 GBP2022-12-31
4,788,650 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-50,000 GBP2023-01-01 ~ 2023-12-31
-50,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-50,000 GBP2023-01-01 ~ 2023-12-31
-50,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-537,138 GBP2023-01-01 ~ 2023-12-31
1,869,381 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-190,650 GBP2023-12-31
-3,185 GBP2022-12-31
-1,433 GBP2021-12-31
Wages/Salaries
1,753,947 GBP2023-01-01 ~ 2023-12-31
1,968,561 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
206,003 GBP2023-01-01 ~ 2023-12-31
211,738 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
99,726 GBP2023-01-01 ~ 2023-12-31
101,330 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,059,676 GBP2023-01-01 ~ 2023-12-31
2,281,629 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
592023-01-01 ~ 2023-12-31
572022-01-01 ~ 2022-12-31
Director Remuneration
348,495 GBP2023-01-01 ~ 2023-12-31
388,824 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
132,155 GBP2023-01-01 ~ 2023-12-31
90,493 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,250 GBP2023-01-01 ~ 2023-12-31
18,460 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
16,114 GBP2023-01-01 ~ 2023-12-31
82,543 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
33,994 GBP2023-01-01 ~ 2023-12-31
150,513 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
353,682 GBP2023-12-31
235,612 GBP2022-12-31
Furniture and fittings
135,845 GBP2023-12-31
134,945 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,859 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
147,833 GBP2023-12-31
109,855 GBP2022-12-31
Furniture and fittings
91,052 GBP2023-12-31
82,372 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
41,765 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
8,680 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,787 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
205,849 GBP2023-12-31
125,757 GBP2022-12-31
Furniture and fittings
44,793 GBP2023-12-31
52,573 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
705,551 GBP2023-12-31
755,975 GBP2022-12-31
Computers
185,241 GBP2023-12-31
155,648 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,543,917 GBP2023-12-31
1,445,778 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-356,828 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-360,687 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
357,561 GBP2023-12-31
350,800 GBP2022-12-31
Computers
132,581 GBP2023-12-31
121,017 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
874,488 GBP2023-12-31
784,877 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
172,382 GBP2023-01-01 ~ 2023-12-31
Computers
11,564 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
259,019 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-165,621 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-169,408 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
347,990 GBP2023-12-31
405,175 GBP2022-12-31
Computers
52,660 GBP2023-12-31
34,631 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
126,864 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
234,550 GBP2023-12-31
330,855 GBP2022-12-31
Value of work in progress
56,712 GBP2023-12-31
36,104 GBP2022-12-31
Finished Goods
1,784,430 GBP2023-12-31
1,776,643 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,253,879 GBP2023-12-31
1,563,228 GBP2022-12-31
Other Debtors
Current
2,700 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
190,631 GBP2022-12-31
Prepayments
Current
32,720 GBP2023-12-31
12,495 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,286,599 GBP2023-12-31
1,769,054 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
190,650 GBP2023-12-31
3,185 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
124,939 GBP2023-12-31
144,943 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,599,945 GBP2023-12-31
3,977,544 GBP2022-12-31
Amounts owed to group undertakings
Current
952,620 GBP2023-12-31
467,252 GBP2022-12-31
Corporation Tax Payable
Current
16,114 GBP2023-12-31
82,543 GBP2022-12-31
Other Taxation & Social Security Payable
Current
281,459 GBP2023-12-31
55,703 GBP2022-12-31
Other Creditors
Current
119,350 GBP2023-12-31
104,307 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
148,770 GBP2023-12-31
188,983 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
55,038 GBP2023-12-31
153,511 GBP2022-12-31
Between one and five year, hire purchase agreements
55,038 GBP2023-12-31
153,511 GBP2022-12-31
hire purchase agreements
179,977 GBP2023-12-31
298,454 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,330 GBP2023-12-31
112,100 GBP2022-12-31
Between one and five year
69,620 GBP2023-12-31
1,840 GBP2022-12-31
More than five year
82,440 GBP2022-12-31
All periods
80,950 GBP2023-12-31
196,380 GBP2022-12-31
Bank Overdrafts
Secured
190,650 GBP2023-12-31
Total Borrowings
Secured
1,209,112 GBP2023-12-31
2,038,068 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
150,000 GBP2023-12-31
115,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
84,862 GBP2023-01-01 ~ 2023-12-31