Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
18,460,838 GBP2023-01-01 ~ 2023-12-31
17,635,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
12,821,592 GBP2023-01-01 ~ 2023-12-31
12,313,849 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,639,246 GBP2023-01-01 ~ 2023-12-31
5,321,151 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,189,937 GBP2023-01-01 ~ 2023-12-31
4,989,118 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
480,408 GBP2023-01-01 ~ 2023-12-31
354,622 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
276 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
45,552 GBP2023-01-01 ~ 2023-12-31
35,487 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
434,856 GBP2023-01-01 ~ 2023-12-31
319,411 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
106,480 GBP2023-01-01 ~ 2023-12-31
81,314 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
328,376 GBP2023-01-01 ~ 2023-12-31
238,097 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
328,376 GBP2023-01-01 ~ 2023-12-31
238,097 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
642 GBP2023-12-31
Property, Plant & Equipment
1,499,196 GBP2023-12-31
1,579,351 GBP2022-12-31
Fixed Assets
1,499,838 GBP2023-12-31
1,579,351 GBP2022-12-31
Total Inventories
2,326,366 GBP2023-12-31
2,162,482 GBP2022-12-31
Debtors
2,364,406 GBP2023-12-31
2,073,023 GBP2022-12-31
Cash at bank and in hand
782 GBP2023-12-31
113 GBP2022-12-31
Current Assets
4,691,554 GBP2023-12-31
4,235,618 GBP2022-12-31
Creditors
Current
3,121,802 GBP2023-12-31
2,859,945 GBP2022-12-31
Net Current Assets/Liabilities
1,569,752 GBP2023-12-31
1,375,673 GBP2022-12-31
Total Assets Less Current Liabilities
3,069,590 GBP2023-12-31
2,955,024 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-207,543 GBP2023-01-01 ~ 2023-12-31
-210,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-207,543 GBP2023-01-01 ~ 2023-12-31
-210,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
328,376 GBP2023-01-01 ~ 2023-12-31
238,097 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,816,735 GBP2023-01-01 ~ 2023-12-31
2,721,098 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
255,260 GBP2023-01-01 ~ 2023-12-31
259,099 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
110,063 GBP2023-01-01 ~ 2023-12-31
102,515 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,182,058 GBP2023-01-01 ~ 2023-12-31
3,082,712 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
872023-01-01 ~ 2023-12-31
832022-01-01 ~ 2022-12-31
Director Remuneration
382,261 GBP2023-01-01 ~ 2023-12-31
389,185 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
111,946 GBP2023-01-01 ~ 2023-12-31
77,072 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
24,500 GBP2023-01-01 ~ 2023-12-31
22,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
112,775 GBP2023-01-01 ~ 2023-12-31
34,272 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
102,278 GBP2023-01-01 ~ 2023-12-31
60,688 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
44,676 GBP2023-12-31
44,676 GBP2022-12-31
Computer software
300,210 GBP2023-12-31
1,281,402 GBP2022-12-31
Intangible Assets - Gross Cost
344,886 GBP2023-12-31
1,326,078 GBP2022-12-31
Intangible assets - Disposals
-963,127 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
44,676 GBP2023-12-31
44,676 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
344,244 GBP2023-12-31
1,326,078 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
20,314 GBP2023-01-01 ~ 2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-962,689 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,541,623 GBP2023-12-31
1,541,623 GBP2022-12-31
Plant and equipment
597,659 GBP2023-12-31
719,147 GBP2022-12-31
Furniture and fittings
835,254 GBP2023-12-31
1,378,882 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,974,536 GBP2023-12-31
3,639,652 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-274,188 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-463,349 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-737,537 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
18,424 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
255,477 GBP2023-12-31
218,750 GBP2022-12-31
Plant and equipment
471,944 GBP2023-12-31
710,933 GBP2022-12-31
Furniture and fittings
747,919 GBP2023-12-31
1,130,618 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,475,340 GBP2023-12-31
2,060,301 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
36,727 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
18,766 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
56,453 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
111,946 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-273,751 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-462,617 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-736,368 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,286,146 GBP2023-12-31
1,322,873 GBP2022-12-31
Plant and equipment
125,715 GBP2023-12-31
8,214 GBP2022-12-31
Furniture and fittings
87,335 GBP2023-12-31
248,264 GBP2022-12-31
Merchandise
2,326,366 GBP2023-12-31
2,162,482 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
384,496 GBP2023-12-31
548,863 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,081,978 GBP2023-12-31
1,091,315 GBP2022-12-31
Other Debtors
Current
641,643 GBP2023-12-31
348,885 GBP2022-12-31
Prepayments/Accrued Income
Current
256,289 GBP2023-12-31
83,960 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,364,406 GBP2023-12-31
2,073,023 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
489,026 GBP2023-12-31
889,600 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,821,189 GBP2023-12-31
1,237,015 GBP2022-12-31
Amounts owed to group undertakings
Current
11,280 GBP2022-12-31
Corporation Tax Payable
Current
112,775 GBP2023-12-31
34,272 GBP2022-12-31
Other Taxation & Social Security Payable
Current
135,794 GBP2023-12-31
134,581 GBP2022-12-31
Other Creditors
Current
269,217 GBP2023-12-31
314,730 GBP2022-12-31
Accrued Liabilities
Current
45,630 GBP2023-12-31
39,210 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
142,200 GBP2023-12-31
157,185 GBP2022-12-31
Between one and five year
229,078 GBP2023-12-31
383,745 GBP2022-12-31
All periods
371,278 GBP2023-12-31
540,930 GBP2022-12-31
Bank Overdrafts
Secured
489,026 GBP2023-12-31
889,600 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
30,645 GBP2023-12-31
36,912 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
328,376 GBP2023-01-01 ~ 2023-12-31