Average Number of Employees
542023-01-01 ~ 2023-12-31
472022-01-01 ~ 2022-12-31
Turnover/Revenue
37,934,015 GBP2023-01-01 ~ 2023-12-31
35,976,956 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-35,026,310 GBP2023-01-01 ~ 2023-12-31
-33,158,165 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,907,705 GBP2023-01-01 ~ 2023-12-31
2,818,791 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,768,375 GBP2023-01-01 ~ 2023-12-31
-1,601,800 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,139,330 GBP2023-01-01 ~ 2023-12-31
1,216,991 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,232 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
895,360 GBP2023-01-01 ~ 2023-12-31
981,679 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
759,054 GBP2023-01-01 ~ 2023-12-31
804,017 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
759,054 GBP2023-01-01 ~ 2023-12-31
804,017 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
516,896 GBP2023-12-31
577,475 GBP2022-12-31
Fixed Assets
516,896 GBP2023-12-31
577,475 GBP2022-12-31
Total Inventories
6,553,303 GBP2023-12-31
6,087,047 GBP2022-12-31
Debtors
Current
3,521,535 GBP2023-12-31
2,577,337 GBP2022-12-31
Cash at bank and in hand
890,410 GBP2023-12-31
1,834,462 GBP2022-12-31
Current Assets
10,965,248 GBP2023-12-31
10,498,846 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,171,855 GBP2022-12-31
Net Current Assets/Liabilities
2,146,787 GBP2023-12-31
1,326,991 GBP2022-12-31
Total Assets Less Current Liabilities
2,663,683 GBP2023-12-31
1,904,466 GBP2022-12-31
Net Assets/Liabilities
2,659,032 GBP2023-12-31
1,899,978 GBP2022-12-31
Equity
Called up share capital
20,000 GBP2023-12-31
20,000 GBP2022-12-31
20,000 GBP2022-01-01
Retained earnings (accumulated losses)
2,639,032 GBP2023-12-31
1,879,978 GBP2022-12-31
1,075,961 GBP2022-01-01
Equity
2,659,032 GBP2023-12-31
1,899,978 GBP2022-12-31
1,095,961 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
759,054 GBP2023-01-01 ~ 2023-12-31
804,017 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,700 GBP2023-01-01 ~ 2023-12-31
21,250 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,532,613 GBP2023-01-01 ~ 2023-12-31
2,234,932 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
184,189 GBP2023-01-01 ~ 2023-12-31
174,811 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,766,215 GBP2023-01-01 ~ 2023-12-31
2,453,897 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,128 GBP2023-01-01 ~ 2023-12-31
-5,934 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
210,589 GBP2023-01-01 ~ 2023-12-31
186,519 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
447,589 GBP2023-12-31
406,975 GBP2022-12-31
Furniture and fittings
268,956 GBP2023-12-31
242,528 GBP2022-12-31
Computers
64,670 GBP2023-12-31
57,411 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,825,921 GBP2023-12-31
1,746,956 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
322,356 GBP2022-12-31
Furniture and fittings
188,771 GBP2022-12-31
Computers
57,411 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,169,481 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
59,565 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
42,086 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
697 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
139,544 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
381,921 GBP2023-12-31
Furniture and fittings
230,857 GBP2023-12-31
Computers
58,108 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,309,025 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
65,668 GBP2023-12-31
84,619 GBP2022-12-31
Furniture and fittings
38,099 GBP2023-12-31
53,757 GBP2022-12-31
Computers
6,562 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
30,675 GBP2022-12-31
Under hire purchased contracts or finance leases
52,674 GBP2022-12-31
Raw materials and consumables
665,646 GBP2023-12-31
906,520 GBP2022-12-31
Finished Goods/Goods for Resale
5,887,657 GBP2023-12-31
5,180,527 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
583,438 GBP2023-12-31
1,065,283 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,863,964 GBP2023-12-31
1,412,047 GBP2022-12-31
Other Debtors
Current
30,609 GBP2023-12-31
13,947 GBP2022-12-31
Prepayments/Accrued Income
Current
43,524 GBP2023-12-31
86,060 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,646,512 GBP2023-12-31
6,397,697 GBP2022-12-31
Amounts owed to group undertakings
Current
1,482,559 GBP2023-12-31
838,597 GBP2022-12-31
Corporation Tax Payable
Current
23,322 GBP2023-12-31
81,043 GBP2022-12-31
Taxation/Social Security Payable
Current
209,320 GBP2023-12-31
210,292 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
22,576 GBP2022-12-31
Other Creditors
Current
460,116 GBP2023-12-31
200,113 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
193,681 GBP2023-12-31
322,458 GBP2022-12-31
Creditors
Current
8,818,461 GBP2023-12-31
9,171,855 GBP2022-12-31
Net Deferred Tax Liability/Asset
-4,651 GBP2023-12-31
-4,488 GBP2022-12-31
-12,305 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-163 GBP2023-01-01 ~ 2023-12-31
7,817 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-6,885 GBP2023-12-31
-6,687 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2023-12-31
20,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
349,278 GBP2023-12-31
269,278 GBP2022-12-31
Between one and five year
1,339,866 GBP2023-12-31
1,077,113 GBP2022-12-31
More than five year
1,440,918 GBP2023-12-31
1,692,249 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,130,062 GBP2023-12-31
3,038,640 GBP2022-12-31