Cost of Sales
-102,652 GBP2022-01-01 ~ 2022-12-31
-118,963 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-7,878 GBP2022-01-01 ~ 2022-12-31
-7,771 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-20,653 GBP2022-01-01 ~ 2022-12-31
-20,734 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
850 GBP2022-01-01 ~ 2022-12-31
850 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
6,780 GBP2022-01-01 ~ 2022-12-31
12,655 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
5,693 GBP2022-01-01 ~ 2022-12-31
10,462 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
2,469 GBP2022-12-31
2,492 GBP2021-12-31
Fixed Assets - Investments
598 GBP2022-12-31
598 GBP2021-12-31
Fixed Assets
3,067 GBP2022-12-31
3,090 GBP2021-12-31
Debtors
16,973 GBP2022-12-31
20,185 GBP2021-12-31
Cash at bank and in hand
45,786 GBP2022-12-31
40,141 GBP2021-12-31
Current Assets
82,003 GBP2022-12-31
82,782 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-12,737 GBP2022-12-31
-16,383 GBP2021-12-31
Net Current Assets/Liabilities
69,266 GBP2022-12-31
66,399 GBP2021-12-31
Total Assets Less Current Liabilities
72,333 GBP2022-12-31
69,489 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-296 GBP2022-12-31
-215 GBP2021-12-31
Net Assets/Liabilities
72,012 GBP2022-12-31
69,274 GBP2021-12-31
Equity
Called up share capital
17 GBP2022-12-31
17 GBP2021-12-31
17 GBP2020-12-31
Retained earnings (accumulated losses)
71,995 GBP2022-12-31
69,257 GBP2021-12-31
63,025 GBP2020-12-31
Equity
72,012 GBP2022-12-31
69,274 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,230 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-2,955 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
95 GBP2022-01-01 ~ 2022-12-31
92 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
5142022-01-01 ~ 2022-12-31
4862021-01-01 ~ 2021-12-31
Wages/Salaries
15,696 GBP2022-01-01 ~ 2022-12-31
15,645 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
901 GBP2022-01-01 ~ 2022-12-31
774 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
16,597 GBP2022-01-01 ~ 2022-12-31
16,419 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
105 GBP2022-01-01 ~ 2022-12-31
42 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
214 GBP2022-12-31
214 GBP2021-12-31
Plant and equipment
464 GBP2022-12-31
395 GBP2021-12-31
Furniture and fittings
5,155 GBP2022-12-31
5,039 GBP2021-12-31
Motor vehicles
4,235 GBP2022-12-31
4,252 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
10,068 GBP2022-12-31
9,900 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-864 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-868 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
214 GBP2022-12-31
212 GBP2021-12-31
Plant and equipment
339 GBP2022-12-31
265 GBP2021-12-31
Furniture and fittings
4,409 GBP2022-12-31
4,186 GBP2021-12-31
Motor vehicles
2,637 GBP2022-12-31
2,745 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,599 GBP2022-12-31
7,408 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
2 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
77 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
223 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
645 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
947 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-753 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-756 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2022-12-31
2 GBP2021-12-31
Plant and equipment
125 GBP2022-12-31
130 GBP2021-12-31
Furniture and fittings
746 GBP2022-12-31
853 GBP2021-12-31
Motor vehicles
1,598 GBP2022-12-31
1,507 GBP2021-12-31
Finished Goods/Goods for Resale
19,244 GBP2022-12-31
22,456 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
13,277 GBP2022-12-31
14,880 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
3,292 GBP2022-12-31
4,756 GBP2021-12-31
Other Debtors
Current
11 GBP2022-12-31
107 GBP2021-12-31
Prepayments/Accrued Income
Current
393 GBP2022-12-31
362 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
16,973 GBP2022-12-31
20,105 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
610 GBP2022-12-31
663 GBP2021-12-31
Trade Creditors/Trade Payables
Current
3,680 GBP2022-12-31
5,032 GBP2021-12-31
Amounts owed to group undertakings
Current
151 GBP2022-12-31
883 GBP2021-12-31
Corporation Tax Payable
Current
927 GBP2022-12-31
2,109 GBP2021-12-31
Other Taxation & Social Security Payable
Current
5,400 GBP2022-12-31
5,326 GBP2021-12-31
Other Creditors
Current
131 GBP2022-12-31
122 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,838 GBP2022-12-31
2,248 GBP2021-12-31
Creditors
Current
12,737 GBP2022-12-31
16,383 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
296 GBP2022-12-31
215 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
649 GBP2022-12-31
684 GBP2021-12-31
Minimum gross finance lease payments owing
952 GBP2022-12-31
902 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
906 GBP2022-12-31
878 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
140 GBP2022-12-31
60 GBP2021-12-31
Between two and five year
1,179 GBP2022-12-31
393 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,319 GBP2022-12-31
453 GBP2021-12-31