Average Number of Employees
322023-01-01 ~ 2023-12-31
362022-01-01 ~ 2022-12-31
Turnover/Revenue
19,959,272 GBP2023-01-01 ~ 2023-12-31
15,822,689 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-15,667,304 GBP2023-01-01 ~ 2023-12-31
-12,759,632 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,291,968 GBP2023-01-01 ~ 2023-12-31
3,063,057 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-458,929 GBP2023-01-01 ~ 2023-12-31
-511,957 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,873,976 GBP2023-01-01 ~ 2023-12-31
-2,130,568 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
959,063 GBP2023-01-01 ~ 2023-12-31
426,532 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
244,913 GBP2023-01-01 ~ 2023-12-31
7,203 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,182,503 GBP2023-01-01 ~ 2023-12-31
426,597 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
7,643,006 GBP2023-12-31
7,757,255 GBP2022-12-31
10,369,590 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
885,751 GBP2023-01-01 ~ 2023-12-31
387,665 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
-3,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,793,117 GBP2023-12-31
2,852,925 GBP2022-12-31
Fixed Assets - Investments
1,751 GBP2023-12-31
1,751 GBP2022-12-31
Fixed Assets
2,794,868 GBP2023-12-31
2,854,676 GBP2022-12-31
Total Inventories
1,696,208 GBP2023-12-31
1,279,201 GBP2022-12-31
Debtors
Current
2,743,325 GBP2023-12-31
3,277,782 GBP2022-12-31
Cash at bank and in hand
10,472,275 GBP2023-12-31
2,810,630 GBP2022-12-31
Current Assets
14,911,808 GBP2023-12-31
7,367,613 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-10,022,150 GBP2023-12-31
-2,416,236 GBP2022-12-31
Net Current Assets/Liabilities
4,889,658 GBP2023-12-31
4,951,377 GBP2022-12-31
Total Assets Less Current Liabilities
7,684,526 GBP2023-12-31
7,806,053 GBP2022-12-31
Net Assets/Liabilities
7,671,322 GBP2023-12-31
7,785,571 GBP2022-12-31
Equity
Called up share capital
10,432 GBP2023-12-31
10,432 GBP2022-12-31
Share premium
11,339 GBP2023-12-31
11,339 GBP2022-12-31
Capital redemption reserve
6,545 GBP2023-12-31
6,545 GBP2022-12-31
Equity
7,671,322 GBP2023-12-31
7,785,571 GBP2022-12-31
Audit Fees/Expenses
23,800 GBP2023-01-01 ~ 2023-12-31
21,525 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,347,652 GBP2023-01-01 ~ 2023-12-31
1,013,336 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
597,536 GBP2023-01-01 ~ 2023-12-31
334,562 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,173,701 GBP2023-01-01 ~ 2023-12-31
1,413,880 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
637,500 GBP2023-01-01 ~ 2023-12-31
312,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,278 GBP2023-01-01 ~ 2023-12-31
-3,175 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
295,626 GBP2023-01-01 ~ 2023-12-31
88,141 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,757,888 GBP2023-12-31
3,757,888 GBP2022-12-31
Motor vehicles
100,520 GBP2023-12-31
100,520 GBP2022-12-31
Furniture and fittings
1,541,093 GBP2023-12-31
1,541,093 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,399,501 GBP2023-12-31
5,399,501 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
71,643 GBP2022-12-31
Furniture and fittings
1,541,093 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,546,576 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
10,650 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
59,808 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
82,293 GBP2023-12-31
Furniture and fittings
1,541,093 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,606,384 GBP2023-12-31
Property, Plant & Equipment
Buildings
2,774,890 GBP2023-12-31
2,824,048 GBP2022-12-31
Motor vehicles
18,227 GBP2023-12-31
28,877 GBP2022-12-31
Finished Goods/Goods for Resale
1,696,208 GBP2023-12-31
1,279,201 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,356,346 GBP2023-12-31
1,823,669 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
221 GBP2023-12-31
1,000,221 GBP2022-12-31
Other Debtors
Current
327,027 GBP2023-12-31
160,695 GBP2022-12-31
Prepayments/Accrued Income
Current
59,731 GBP2023-12-31
293,197 GBP2022-12-31
Trade Creditors/Trade Payables
Current
807,991 GBP2023-12-31
813,572 GBP2022-12-31
Amounts owed to group undertakings
Current
7,001,750 GBP2023-12-31
1,750 GBP2022-12-31
Corporation Tax Payable
Current
312,414 GBP2023-12-31
180,512 GBP2022-12-31
Taxation/Social Security Payable
Current
566,745 GBP2023-12-31
196,250 GBP2022-12-31
Other Creditors
Current
18,654 GBP2023-12-31
125,530 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,314,596 GBP2023-12-31
1,098,622 GBP2022-12-31
Creditors
Current
10,022,150 GBP2023-12-31
2,416,236 GBP2022-12-31
Net Deferred Tax Liability/Asset
-13,204 GBP2023-12-31
-20,482 GBP2022-12-31
-23,657 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
7,278 GBP2023-01-01 ~ 2023-12-31
3,175 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-13,204 GBP2023-12-31
-20,482 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,432 shares2023-12-31
10,432 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31