Cost of Sales
-17,684,035 GBP2022-01-01 ~ 2022-12-31
-17,574,789 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-1,808,303 GBP2022-01-01 ~ 2022-12-31
-1,775,722 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-4,741,761 GBP2022-01-01 ~ 2022-12-31
-4,041,977 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,581,905 GBP2022-01-01 ~ 2022-12-31
3,091,041 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-171,649 GBP2022-01-01 ~ 2022-12-31
171,649 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
2,410,256 GBP2022-01-01 ~ 2022-12-31
3,091,041 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
2,410,256 GBP2022-01-01 ~ 2022-12-31
3,091,041 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Other
107,422 GBP2022-12-31
110,175 GBP2021-12-31
Property, Plant & Equipment
763,292 GBP2022-12-31
949,880 GBP2021-12-31
Fixed Assets
870,714 GBP2022-12-31
1,060,055 GBP2021-12-31
Debtors
5,562,564 GBP2022-12-31
5,692,461 GBP2021-12-31
Cash at bank and in hand
327,033 GBP2022-12-31
369,497 GBP2021-12-31
Current Assets
17,010,083 GBP2022-12-31
13,444,963 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-9,556,942 GBP2022-12-31
-8,591,419 GBP2021-12-31
Net Current Assets/Liabilities
7,453,141 GBP2022-12-31
4,853,544 GBP2021-12-31
Total Assets Less Current Liabilities
8,323,855 GBP2022-12-31
5,913,599 GBP2021-12-31
Equity
Called up share capital
13,000 GBP2022-12-31
13,000 GBP2021-12-31
13,000 GBP2020-12-31
Share premium
697 GBP2022-12-31
697 GBP2021-12-31
697 GBP2020-12-31
Retained earnings (accumulated losses)
8,310,158 GBP2022-12-31
5,899,902 GBP2021-12-31
2,808,861 GBP2020-12-31
Equity
8,323,855 GBP2022-12-31
5,913,599 GBP2021-12-31
Audit Fees/Expenses
14,023 GBP2022-01-01 ~ 2022-12-31
18,714 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
812022-01-01 ~ 2022-12-31
782021-01-01 ~ 2021-12-31
Wages/Salaries
2,265,788 GBP2022-01-01 ~ 2022-12-31
2,383,599 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
226,907 GBP2022-01-01 ~ 2022-12-31
140,850 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,715,578 GBP2022-01-01 ~ 2022-12-31
2,749,927 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
338,810 GBP2022-01-01 ~ 2022-12-31
303,119 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-29,520 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
805,521 GBP2022-12-31
761,519 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
18,919 GBP2022-12-31
18,919 GBP2021-12-31
Plant and equipment
4,338,337 GBP2022-12-31
4,326,228 GBP2021-12-31
Furniture and fittings
5,594,862 GBP2022-12-31
5,532,711 GBP2021-12-31
Motor vehicles
154,735 GBP2022-12-31
115,735 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
10,106,853 GBP2022-12-31
9,993,593 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
18,919 GBP2022-12-31
18,638 GBP2021-12-31
Plant and equipment
3,725,787 GBP2022-12-31
3,495,877 GBP2021-12-31
Furniture and fittings
5,444,120 GBP2022-12-31
5,413,463 GBP2021-12-31
Motor vehicles
154,735 GBP2022-12-31
115,735 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,343,561 GBP2022-12-31
9,043,713 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
281 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
229,910 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
30,657 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
39,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
299,848 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2022-12-31
281 GBP2021-12-31
Plant and equipment
612,550 GBP2022-12-31
830,351 GBP2021-12-31
Furniture and fittings
150,742 GBP2022-12-31
119,248 GBP2021-12-31
Motor vehicles
0 GBP2022-12-31
0 GBP2021-12-31
Finished Goods/Goods for Resale
11,120,486 GBP2022-12-31
7,383,005 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
5,141,805 GBP2022-12-31
5,224,745 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
79,493 GBP2022-12-31
281,486 GBP2021-12-31
Other Debtors
Current
15 GBP2022-12-31
1,427 GBP2021-12-31
Prepayments/Accrued Income
Current
311,731 GBP2022-12-31
184,803 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
5,533,044 GBP2022-12-31
5,692,461 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
1,994,437 GBP2022-12-31
1,969,957 GBP2021-12-31
Trade Creditors/Trade Payables
Current
976,122 GBP2022-12-31
848,145 GBP2021-12-31
Amounts owed to group undertakings
Current
149,274 GBP2022-12-31
91,474 GBP2021-12-31
Corporation Tax Payable
Current
201,169 GBP2022-12-31
0 GBP2021-12-31
Other Taxation & Social Security Payable
Current
673,847 GBP2022-12-31
767,897 GBP2021-12-31
Other Creditors
Current
29,831 GBP2022-12-31
25,181 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
5,532,262 GBP2022-12-31
4,888,765 GBP2021-12-31
Creditors
Current
9,556,942 GBP2022-12-31
8,591,419 GBP2021-12-31
Bank Borrowings
1,994,437 GBP2022-12-31
1,969,957 GBP2021-12-31
Total Borrowings
Current
1,994,437 GBP2022-12-31
1,969,957 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
482,965 GBP2022-12-31
422,965 GBP2021-12-31
Between two and five year
1,734,595 GBP2022-12-31
1,691,860 GBP2021-12-31
More than five year
0 GBP2022-12-31
365,700 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,217,560 GBP2022-12-31
2,480,525 GBP2021-12-31