Cost of Sales
-6,691,917 GBP2023-01-01 ~ 2023-12-31
-5,647,554 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,917,693 GBP2023-01-01 ~ 2023-12-31
-2,478,293 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,410,888 GBP2023-01-01 ~ 2023-12-31
-3,338,464 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
224,953 GBP2023-01-01 ~ 2023-12-31
98,455 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
285,824 GBP2023-01-01 ~ 2023-12-31
1,114,995 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
44,049 GBP2023-12-31
63,765 GBP2022-12-31
Debtors
1,845,237 GBP2023-12-31
1,767,246 GBP2022-12-31
Cash at bank and in hand
8,715,480 GBP2023-12-31
8,945,274 GBP2022-12-31
Current Assets
12,634,725 GBP2023-12-31
13,006,326 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,810,962 GBP2023-12-31
-5,437,126 GBP2022-12-31
Net Current Assets/Liabilities
7,823,763 GBP2023-12-31
7,569,200 GBP2022-12-31
Total Assets Less Current Liabilities
7,867,812 GBP2023-12-31
7,632,965 GBP2022-12-31
Equity
Called up share capital
11,802 GBP2023-12-31
11,802 GBP2022-12-31
11,802 GBP2021-12-31
Capital redemption reserve
5,900 GBP2023-12-31
5,900 GBP2022-12-31
5,900 GBP2021-12-31
Retained earnings (accumulated losses)
7,850,110 GBP2023-12-31
7,615,263 GBP2022-12-31
6,674,444 GBP2021-12-31
Equity
7,867,812 GBP2023-12-31
7,632,965 GBP2022-12-31
Audit Fees/Expenses
18,290 GBP2023-01-01 ~ 2023-12-31
18,332 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
552023-01-01 ~ 2023-12-31
572022-01-01 ~ 2022-12-31
Wages/Salaries
3,794,121 GBP2023-01-01 ~ 2023-12-31
3,811,996 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
134,680 GBP2023-01-01 ~ 2023-12-31
124,318 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,379,769 GBP2023-01-01 ~ 2023-12-31
4,397,563 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
1,580,175 GBP2023-01-01 ~ 2023-12-31
1,846,495 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-01-01 ~ 2023-12-31
-8,371 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,131,606 GBP2023-12-31
1,114,601 GBP2022-12-31
Motor vehicles
26,289 GBP2023-12-31
47,868 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,157,895 GBP2023-12-31
1,162,469 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,575 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-21,579 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-23,154 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,088,106 GBP2023-12-31
1,057,957 GBP2022-12-31
Motor vehicles
25,740 GBP2023-12-31
40,747 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,113,846 GBP2023-12-31
1,098,704 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
31,724 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,572 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
38,296 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,575 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-21,579 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-23,154 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
43,500 GBP2023-12-31
56,644 GBP2022-12-31
Motor vehicles
549 GBP2023-12-31
7,121 GBP2022-12-31
Finished Goods/Goods for Resale
2,074,008 GBP2023-12-31
2,293,806 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,579,174 GBP2023-12-31
1,545,343 GBP2022-12-31
Other Debtors
Current
76,215 GBP2023-12-31
50,537 GBP2022-12-31
Prepayments/Accrued Income
Current
189,848 GBP2023-12-31
171,366 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,845,237 GBP2023-12-31
1,767,246 GBP2022-12-31
Trade Creditors/Trade Payables
Current
401,047 GBP2023-12-31
875,360 GBP2022-12-31
Amounts owed to group undertakings
Current
2,000,000 GBP2023-12-31
2,000,000 GBP2022-12-31
Corporation Tax Payable
Current
50,977 GBP2023-12-31
182,271 GBP2022-12-31
Other Taxation & Social Security Payable
Current
723,693 GBP2023-12-31
629,753 GBP2022-12-31
Other Creditors
Current
78,074 GBP2023-12-31
16,971 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,557,171 GBP2023-12-31
1,732,771 GBP2022-12-31
Creditors
Current
4,810,962 GBP2023-12-31
5,437,126 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Between two and five year
960,000 GBP2023-12-31
960,000 GBP2022-12-31
More than five year
192,391 GBP2023-12-31
432,391 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,392,391 GBP2023-12-31
1,632,391 GBP2022-12-31
Profit/Loss
234,847 GBP2023-01-01 ~ 2023-12-31