Average Number of Employees
462023-01-01 ~ 2023-12-31
492022-01-01 ~ 2022-12-31
Turnover/Revenue
28,739,304 GBP2023-01-01 ~ 2023-12-31
28,070,513 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-26,429,167 GBP2023-01-01 ~ 2023-12-31
-25,772,678 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,310,137 GBP2023-01-01 ~ 2023-12-31
2,297,835 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,007,951 GBP2023-01-01 ~ 2023-12-31
-1,764,077 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
497,186 GBP2023-01-01 ~ 2023-12-31
533,758 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-119,524 GBP2023-01-01 ~ 2023-12-31
-65,662 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
377,662 GBP2023-01-01 ~ 2023-12-31
468,096 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
278,070 GBP2023-01-01 ~ 2023-12-31
372,893 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,142,838 GBP2023-12-31
1,028,627 GBP2022-12-31
Total Inventories
5,378,318 GBP2023-12-31
3,188,739 GBP2022-12-31
Debtors
Current
612,669 GBP2023-12-31
661,789 GBP2022-12-31
Cash at bank and in hand
956,297 GBP2023-12-31
1,208,460 GBP2022-12-31
Current Assets
6,947,284 GBP2023-12-31
5,058,988 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,565,091 GBP2023-12-31
-2,831,538 GBP2022-12-31
Net Current Assets/Liabilities
2,382,193 GBP2023-12-31
2,227,450 GBP2022-12-31
Total Assets Less Current Liabilities
3,525,031 GBP2023-12-31
3,256,077 GBP2022-12-31
Net Assets/Liabilities
3,503,520 GBP2023-12-31
3,225,450 GBP2022-12-31
Equity
Called up share capital
250,000 GBP2023-12-31
250,000 GBP2022-12-31
250,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,253,520 GBP2023-12-31
2,975,450 GBP2022-12-31
2,602,557 GBP2022-01-01
Equity
3,503,520 GBP2023-12-31
3,225,450 GBP2022-12-31
2,852,557 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
278,070 GBP2023-01-01 ~ 2023-12-31
372,893 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
278,070 GBP2023-01-01 ~ 2023-12-31
372,893 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
278,070 GBP2023-01-01 ~ 2023-12-31
372,893 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Computers
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,500 GBP2023-01-01 ~ 2023-12-31
11,275 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,388,228 GBP2023-01-01 ~ 2023-12-31
1,382,691 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
167,291 GBP2023-01-01 ~ 2023-12-31
132,105 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,586,249 GBP2023-01-01 ~ 2023-12-31
1,540,346 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
204,772 GBP2023-01-01 ~ 2023-12-31
223,550 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,116 GBP2023-01-01 ~ 2023-12-31
30,627 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
88,751 GBP2023-01-01 ~ 2023-12-31
88,938 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
856,726 GBP2023-12-31
820,124 GBP2022-12-31
Plant and equipment
973,687 GBP2023-12-31
813,987 GBP2022-12-31
Furniture and fittings
359,531 GBP2023-12-31
320,729 GBP2022-12-31
Computers
30,189 GBP2023-12-31
21,868 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,220,133 GBP2023-12-31
1,976,708 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-98,228 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-98,228 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
490,943 GBP2022-12-31
Furniture and fittings
232,561 GBP2022-12-31
Computers
15,071 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
948,081 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
93,579 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
20,136 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
2,102 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
147,718 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-18,504 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,504 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
566,018 GBP2023-12-31
Furniture and fittings
252,697 GBP2023-12-31
Computers
17,173 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,077,295 GBP2023-12-31
Property, Plant & Equipment
Buildings
615,319 GBP2023-12-31
610,618 GBP2022-12-31
Plant and equipment
407,669 GBP2023-12-31
323,044 GBP2022-12-31
Furniture and fittings
106,834 GBP2023-12-31
88,168 GBP2022-12-31
Computers
13,016 GBP2023-12-31
6,797 GBP2022-12-31
Finished Goods/Goods for Resale
5,378,318 GBP2023-12-31
3,188,739 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
259,840 GBP2023-12-31
287,761 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
185,872 GBP2023-12-31
241,878 GBP2022-12-31
Other Debtors
Current
73,469 GBP2023-12-31
31,289 GBP2022-12-31
Prepayments/Accrued Income
Current
93,488 GBP2023-12-31
100,861 GBP2022-12-31
Trade Creditors/Trade Payables
Current
907,020 GBP2023-12-31
392,563 GBP2022-12-31
Amounts owed to group undertakings
Current
3,291,255 GBP2023-12-31
2,187,855 GBP2022-12-31
Corporation Tax Payable
Current
58,193 GBP2023-12-31
65,382 GBP2022-12-31
Taxation/Social Security Payable
Current
65,651 GBP2023-12-31
69,700 GBP2022-12-31
Other Creditors
Current
184,331 GBP2023-12-31
34,559 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
58,641 GBP2023-12-31
81,479 GBP2022-12-31
Creditors
Current
4,565,091 GBP2023-12-31
2,831,538 GBP2022-12-31
Net Deferred Tax Liability/Asset
-21,511 GBP2023-12-31
-30,627 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
9,116 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-22,996 GBP2023-12-31
-31,325 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2023-12-31
250,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
258,915 GBP2023-12-31
81,469 GBP2022-12-31
Between one and five year
623,250 GBP2023-12-31
104,415 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
882,165 GBP2023-12-31
185,884 GBP2022-12-31