SAFETY FIRST AID CO. LIMITED - 1996-08-16
Average Number of Employees
582023-01-01 ~ 2023-12-31
602022-01-01 ~ 2022-12-31
Turnover/Revenue
8,769,999 GBP2023-01-01 ~ 2023-12-31
9,233,500 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,913,627 GBP2023-01-01 ~ 2023-12-31
-6,041,403 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,856,372 GBP2023-01-01 ~ 2023-12-31
2,997,937 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-966,548 GBP2023-01-01 ~ 2023-12-31
-1,110,964 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,975,102 GBP2023-01-01 ~ 2023-12-31
-3,213,034 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-223,820 GBP2023-01-01 ~ 2023-12-31
-1,326,061 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-248,812 GBP2023-01-01 ~ 2023-12-31
-1,347,206 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-105,572 GBP2023-01-01 ~ 2023-12-31
-1,177,761 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
29,753 GBP2022-12-31
Property, Plant & Equipment
442,453 GBP2023-12-31
517,553 GBP2022-12-31
Fixed Assets - Investments
123 GBP2023-12-31
123 GBP2022-12-31
Fixed Assets
442,576 GBP2023-12-31
547,429 GBP2022-12-31
Total Inventories
1,382,651 GBP2023-12-31
1,657,542 GBP2022-12-31
Debtors
Current
3,060,133 GBP2023-12-31
3,418,066 GBP2022-12-31
Cash at bank and in hand
483,648 GBP2023-12-31
213,410 GBP2022-12-31
Current Assets
4,926,432 GBP2023-12-31
5,289,018 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,505,230 GBP2023-12-31
-2,670,775 GBP2022-12-31
Net Current Assets/Liabilities
2,421,202 GBP2023-12-31
2,618,243 GBP2022-12-31
Total Assets Less Current Liabilities
2,863,778 GBP2023-12-31
3,165,672 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-117,940 GBP2023-12-31
-170,262 GBP2022-12-31
Net Assets/Liabilities
2,745,838 GBP2023-12-31
2,995,410 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
2,745,738 GBP2023-12-31
2,995,310 GBP2022-12-31
4,359,071 GBP2022-01-01
Equity
2,745,838 GBP2023-12-31
2,995,410 GBP2022-12-31
4,359,171 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-105,572 GBP2023-01-01 ~ 2023-12-31
-1,177,761 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-144,000 GBP2023-01-01 ~ 2023-12-31
-186,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-144,000 GBP2023-01-01 ~ 2023-12-31
-186,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-01-01 ~ 2023-12-31
Motor vehicles
202023-01-01 ~ 2023-12-31
Furniture and fittings
202023-01-01 ~ 2023-12-31
Computers
202023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,131,221 GBP2023-01-01 ~ 2023-12-31
2,491,421 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
173,221 GBP2023-01-01 ~ 2023-12-31
170,960 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,347,295 GBP2023-01-01 ~ 2023-12-31
2,699,421 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
28,144 GBP2023-01-01 ~ 2023-12-31
28,144 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-143,240 GBP2023-01-01 ~ 2023-12-31
-175,656 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-58,471 GBP2023-01-01 ~ 2023-12-31
-255,969 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
144,000 GBP2023-01-01 ~ 2023-12-31
186,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
567,472 GBP2023-12-31
567,472 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
567,472 GBP2023-12-31
537,719 GBP2022-12-31
Intangible Assets
Goodwill
29,753 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
72,218 GBP2023-12-31
71,573 GBP2022-12-31
Motor vehicles
152,010 GBP2023-12-31
152,010 GBP2022-12-31
Furniture and fittings
265,355 GBP2023-12-31
257,746 GBP2022-12-31
Computers
227,795 GBP2023-12-31
214,105 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,012,498 GBP2023-12-31
984,869 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-3,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
14,855 GBP2022-12-31
Motor vehicles
80,402 GBP2022-12-31
Furniture and fittings
172,969 GBP2022-12-31
Computers
162,160 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
467,316 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
13,998 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
17,902 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
24,696 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
27,063 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
106,679 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
24,903 GBP2023-12-31
Motor vehicles
98,304 GBP2023-12-31
Furniture and fittings
197,665 GBP2023-12-31
Computers
189,223 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
570,045 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
47,315 GBP2023-12-31
56,718 GBP2022-12-31
Motor vehicles
53,706 GBP2023-12-31
71,608 GBP2022-12-31
Furniture and fittings
67,690 GBP2023-12-31
84,777 GBP2022-12-31
Computers
38,572 GBP2023-12-31
51,945 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
27,665 GBP2023-12-31
33,115 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
53,706 GBP2023-12-31
63,831 GBP2022-12-31
Under hire purchased contracts or finance leases
126,732 GBP2023-12-31
152,295 GBP2022-12-31
Finished Goods/Goods for Resale
1,382,651 GBP2023-12-31
1,657,542 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,413,900 GBP2023-12-31
1,887,379 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,305,050 GBP2023-12-31
1,326,550 GBP2022-12-31
Other Debtors
Current
44,528 GBP2023-12-31
3,141 GBP2022-12-31
Prepayments/Accrued Income
Current
37,861 GBP2023-12-31
52,820 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
32,622 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
258,794 GBP2023-12-31
115,554 GBP2022-12-31
Other Remaining Borrowings
Current
1,372,059 GBP2023-12-31
868,673 GBP2022-12-31
Trade Creditors/Trade Payables
Current
503,784 GBP2023-12-31
1,208,739 GBP2022-12-31
Taxation/Social Security Payable
Current
213,383 GBP2023-12-31
170,438 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
40,893 GBP2023-12-31
40,894 GBP2022-12-31
Other Creditors
Current
9,650 GBP2023-12-31
38,805 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
365,461 GBP2023-12-31
343,226 GBP2022-12-31
Creditors
Current
2,505,230 GBP2023-12-31
2,670,775 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
117,940 GBP2023-12-31
170,262 GBP2022-12-31
Creditors
Non-current
117,940 GBP2023-12-31
170,262 GBP2022-12-31
Total Borrowings
1,372,059 GBP2023-12-31
868,673 GBP2022-12-31
Minimum gross finance lease payments owing
158,833 GBP2023-12-31
211,156 GBP2022-12-31
Net Deferred Tax Liability/Asset
258,794 GBP2023-12-31
115,554 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
143,240 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 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
6,967 GBP2023-12-31
18,342 GBP2022-12-31
Between one and five year
6,967 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,967 GBP2023-12-31
25,309 GBP2022-12-31