Cost of Sales
-17,603,079 GBP2023-01-01 ~ 2023-12-31
-17,210,038 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,180,747 GBP2023-01-01 ~ 2023-12-31
-2,061,832 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,629,194 GBP2023-01-01 ~ 2023-12-31
-2,823,312 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-01-01 ~ 2023-12-31
2,419 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-338 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
173,294 GBP2023-01-01 ~ 2023-12-31
502,227 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
175,436 GBP2023-01-01 ~ 2023-12-31
411,551 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
10,826 GBP2023-12-31
12,631 GBP2022-12-31
Property, Plant & Equipment
227,190 GBP2023-12-31
268,611 GBP2022-12-31
Fixed Assets
238,016 GBP2023-12-31
281,242 GBP2022-12-31
Debtors
6,784,571 GBP2023-12-31
5,625,085 GBP2022-12-31
Cash at bank and in hand
390,210 GBP2023-12-31
766,682 GBP2022-12-31
Current Assets
8,314,735 GBP2023-12-31
7,877,154 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,293,488 GBP2023-12-31
-2,064,437 GBP2022-12-31
Net Current Assets/Liabilities
6,021,247 GBP2023-12-31
5,812,717 GBP2022-12-31
Total Assets Less Current Liabilities
6,259,263 GBP2023-12-31
6,093,959 GBP2022-12-31
Net Assets/Liabilities
6,103,422 GBP2023-12-31
5,935,976 GBP2022-12-31
Equity
Called up share capital
10,020 GBP2023-12-31
10,010 GBP2022-12-31
10,010 GBP2021-12-31
Share premium
4,990 GBP2023-12-31
4,990 GBP2022-12-31
4,990 GBP2021-12-31
Retained earnings (accumulated losses)
6,088,412 GBP2023-12-31
5,920,976 GBP2022-12-31
5,516,425 GBP2021-12-31
Equity
6,103,422 GBP2023-12-31
5,935,976 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
175,436 GBP2023-01-01 ~ 2023-12-31
411,551 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-7,000 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
10 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
10 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-8,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
612023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Wages/Salaries
2,223,273 GBP2023-01-01 ~ 2023-12-31
2,159,771 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,220 GBP2023-01-01 ~ 2023-12-31
90,856 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,551,079 GBP2023-01-01 ~ 2023-12-31
2,486,395 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
326,152 GBP2023-01-01 ~ 2023-12-31
386,761 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,142 GBP2023-01-01 ~ 2023-12-31
7,740 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
18,046 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
629,203 GBP2023-12-31
618,857 GBP2022-12-31
Motor vehicles
295,575 GBP2023-12-31
355,398 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
924,778 GBP2023-12-31
974,255 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-99,883 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-99,883 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
534,541 GBP2023-12-31
499,426 GBP2022-12-31
Motor vehicles
163,047 GBP2023-12-31
206,218 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
697,588 GBP2023-12-31
705,644 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
35,115 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
18,100 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
53,215 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-61,271 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-61,271 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
94,662 GBP2023-12-31
119,431 GBP2022-12-31
Motor vehicles
132,528 GBP2023-12-31
149,180 GBP2022-12-31
Finished Goods/Goods for Resale
1,139,954 GBP2023-12-31
1,485,387 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,124,181 GBP2023-12-31
2,770,475 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,150,818 GBP2023-12-31
2,575,352 GBP2022-12-31
Other Debtors
Current
10 GBP2023-12-31
0 GBP2022-12-31
Prepayments/Accrued Income
Current
509,562 GBP2023-12-31
279,258 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,784,571 GBP2023-12-31
5,625,085 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,935,906 GBP2023-12-31
1,526,951 GBP2022-12-31
Amounts owed to group undertakings
Current
5,930 GBP2023-12-31
10,059 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
82,936 GBP2022-12-31
Other Taxation & Social Security Payable
Current
198,797 GBP2023-12-31
241,588 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
152,855 GBP2023-12-31
202,903 GBP2022-12-31
Creditors
Current
2,293,488 GBP2023-12-31
2,064,437 GBP2022-12-31
Equity
Called up share capital
10,020 GBP2023-12-31
10,010 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
501,256 GBP2023-12-31
58,980 GBP2022-12-31
Between two and five year
1,487,820 GBP2023-12-31
177,995 GBP2022-12-31
More than five year
41,804 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,030,880 GBP2023-12-31
236,975 GBP2022-12-31