Turnover/Revenue
22,342,057 GBP2022-01-01 ~ 2022-12-31
18,590,411 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-15,238,169 GBP2022-01-01 ~ 2022-12-31
-12,736,279 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
7,103,888 GBP2022-01-01 ~ 2022-12-31
5,854,132 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-5,575,212 GBP2022-01-01 ~ 2022-12-31
-4,463,744 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,807,468 GBP2022-01-01 ~ 2022-12-31
1,654,056 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,000 GBP2022-01-01 ~ 2022-12-31
15,000 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-96,813 GBP2022-01-01 ~ 2022-12-31
-110,322 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,732,655 GBP2022-01-01 ~ 2022-12-31
1,558,734 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,462,220 GBP2022-01-01 ~ 2022-12-31
1,202,088 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,493,220 GBP2022-01-01 ~ 2022-12-31
1,227,088 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
25,054 GBP2022-12-31
32,405 GBP2021-12-31
Fixed Assets - Investments
5,483,838 GBP2022-12-31
5,483,838 GBP2021-12-31
Fixed Assets
5,508,892 GBP2022-12-31
5,516,243 GBP2021-12-31
Total Inventories
730,841 GBP2022-12-31
709,940 GBP2021-12-31
Debtors
3,488,109 GBP2022-12-31
3,862,323 GBP2021-12-31
Cash at bank and in hand
4,172,778 GBP2022-12-31
1,734,390 GBP2021-12-31
Current Assets
8,391,728 GBP2022-12-31
6,306,653 GBP2021-12-31
Net Current Assets/Liabilities
-1,418,210 GBP2022-12-31
-2,887,781 GBP2021-12-31
Total Assets Less Current Liabilities
4,090,682 GBP2022-12-31
2,628,462 GBP2021-12-31
Net Assets/Liabilities
4,090,682 GBP2022-12-31
2,597,462 GBP2021-12-31
Equity
Called up share capital
1,020,000 GBP2022-12-31
1,020,000 GBP2021-12-31
1,020,000 GBP2020-12-31
Retained earnings (accumulated losses)
3,070,682 GBP2022-12-31
1,577,462 GBP2021-12-31
350,374 GBP2020-12-31
Equity
4,090,682 GBP2022-12-31
2,597,462 GBP2021-12-31
1,370,374 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,462,220 GBP2022-01-01 ~ 2022-12-31
1,202,088 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,493,220 GBP2022-01-01 ~ 2022-12-31
1,227,088 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
15,019 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
352022-01-01 ~ 2022-12-31
342021-01-01 ~ 2021-12-31
Wages/Salaries
1,836,787 GBP2022-01-01 ~ 2022-12-31
1,698,064 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
228,902 GBP2022-01-01 ~ 2022-12-31
205,984 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
201,183 GBP2022-01-01 ~ 2022-12-31
135,609 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,266,872 GBP2022-01-01 ~ 2022-12-31
2,039,657 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
325,511 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-56,742 GBP2022-01-01 ~ 2022-12-31
58,459 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
210,710 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
20,700 GBP2021-12-31
Intangible Assets - Gross Cost
231,410 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
20,700 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
231,410 GBP2021-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2022-12-31
0 GBP2021-12-31
Intangible Assets
0 GBP2022-12-31
0 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
120,079 GBP2022-12-31
120,079 GBP2021-12-31
Furniture and fittings
61,382 GBP2022-12-31
53,714 GBP2021-12-31
Computers
152,718 GBP2022-12-31
152,718 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
334,179 GBP2022-12-31
326,511 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
118,588 GBP2022-12-31
116,409 GBP2021-12-31
Furniture and fittings
55,123 GBP2022-12-31
52,479 GBP2021-12-31
Computers
135,414 GBP2022-12-31
125,218 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
309,125 GBP2022-12-31
294,106 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
2,179 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
2,644 GBP2022-01-01 ~ 2022-12-31
Computers
10,196 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
15,019 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
1,491 GBP2022-12-31
3,670 GBP2021-12-31
Furniture and fittings
6,259 GBP2022-12-31
1,235 GBP2021-12-31
Computers
17,304 GBP2022-12-31
27,500 GBP2021-12-31
Value of work in progress
68,115 GBP2022-12-31
62,395 GBP2021-12-31
Finished Goods/Goods for Resale
662,726 GBP2022-12-31
647,545 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,821,639 GBP2022-12-31
2,472,277 GBP2021-12-31
Other Debtors
Current
186,217 GBP2022-12-31
178,124 GBP2021-12-31
Prepayments/Accrued Income
Current
1,385,358 GBP2022-12-31
1,173,769 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
3,393,214 GBP2022-12-31
3,824,170 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,244,473 GBP2022-12-31
1,288,708 GBP2021-12-31
Amounts owed to group undertakings
Current
6,073,142 GBP2022-12-31
6,394,043 GBP2021-12-31
Corporation Tax Payable
Current
144,677 GBP2022-12-31
192,687 GBP2021-12-31
Other Taxation & Social Security Payable
Current
229,036 GBP2022-12-31
293,460 GBP2021-12-31
Other Creditors
Current
12,700 GBP2022-12-31
14,305 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
2,105,910 GBP2022-12-31
1,011,231 GBP2021-12-31
Creditors
Current
9,809,938 GBP2022-12-31
9,194,434 GBP2021-12-31