Average Number of Employees
842023-01-01 ~ 2023-12-31
782022-01-01 ~ 2022-12-31
Turnover/Revenue
13,552,037 GBP2023-01-01 ~ 2023-12-31
14,026,904 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,736,121 GBP2023-01-01 ~ 2023-12-31
-10,567,111 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,815,916 GBP2023-01-01 ~ 2023-12-31
3,459,793 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-601,787 GBP2023-01-01 ~ 2023-12-31
-532,581 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,430,580 GBP2023-01-01 ~ 2023-12-31
-2,890,290 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-16,064 GBP2023-01-01 ~ 2023-12-31
36,922 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,456 GBP2023-01-01 ~ 2023-12-31
3,885 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,608 GBP2023-01-01 ~ 2023-12-31
40,807 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
13,568 GBP2023-01-01 ~ 2023-12-31
-41,980 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
846,234 GBP2023-12-31
929,463 GBP2022-12-31
Total Inventories
2,008,281 GBP2023-12-31
3,089,100 GBP2022-12-31
Debtors
Current
3,729,177 GBP2023-12-31
2,945,865 GBP2022-12-31
Cash at bank and in hand
1,160,946 GBP2023-12-31
2,463,584 GBP2022-12-31
Current Assets
6,898,404 GBP2023-12-31
8,498,549 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,373,835 GBP2023-12-31
-8,249,971 GBP2022-12-31
Net Current Assets/Liabilities
524,569 GBP2023-12-31
248,578 GBP2022-12-31
Total Assets Less Current Liabilities
1,370,803 GBP2023-12-31
1,178,041 GBP2022-12-31
Net Assets/Liabilities
504,518 GBP2023-12-31
490,950 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2022-01-01
Retained earnings (accumulated losses)
494,518 GBP2023-12-31
480,950 GBP2022-12-31
522,930 GBP2022-01-01
Equity
504,518 GBP2023-12-31
490,950 GBP2022-12-31
532,930 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
13,568 GBP2023-01-01 ~ 2023-12-31
-41,980 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
13,568 GBP2023-01-01 ~ 2023-12-31
-41,980 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
13,568 GBP2023-01-01 ~ 2023-12-31
-41,980 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,198,413 GBP2023-01-01 ~ 2023-12-31
3,045,062 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
401,528 GBP2023-01-01 ~ 2023-12-31
342,849 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,790,700 GBP2023-01-01 ~ 2023-12-31
3,531,462 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,176 GBP2023-01-01 ~ 2023-12-31
82,787 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-613 GBP2023-01-01 ~ 2023-12-31
7,753 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,205,252 GBP2023-12-31
1,205,252 GBP2022-12-31
Plant and equipment
119,866 GBP2023-12-31
73,604 GBP2022-12-31
Furniture and fittings
244,229 GBP2023-12-31
201,745 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,427,429 GBP2023-12-31
2,230,383 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
54,988 GBP2022-12-31
Furniture and fittings
105,458 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,300,920 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
13,526 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
50,068 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
280,275 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
68,514 GBP2023-12-31
Furniture and fittings
155,526 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,581,195 GBP2023-12-31
Property, Plant & Equipment
Buildings
458,856 GBP2023-12-31
500,496 GBP2022-12-31
Plant and equipment
51,352 GBP2023-12-31
18,616 GBP2022-12-31
Furniture and fittings
88,703 GBP2023-12-31
96,287 GBP2022-12-31
Finished Goods/Goods for Resale
2,008,281 GBP2023-12-31
3,089,100 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,218,298 GBP2023-12-31
2,704,999 GBP2022-12-31
Other Debtors
Current
3,659 GBP2023-12-31
3,659 GBP2022-12-31
Prepayments/Accrued Income
Current
507,220 GBP2023-12-31
237,207 GBP2022-12-31
Trade Creditors/Trade Payables
Current
784,531 GBP2023-12-31
562,031 GBP2022-12-31
Amounts owed to group undertakings
Current
4,412,010 GBP2023-12-31
6,453,869 GBP2022-12-31
Corporation Tax Payable
Current
242 GBP2023-12-31
242 GBP2022-12-31
Taxation/Social Security Payable
Current
350,471 GBP2023-12-31
172,013 GBP2022-12-31
Other Creditors
Current
418,738 GBP2023-12-31
408,410 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
407,843 GBP2023-12-31
653,406 GBP2022-12-31
Creditors
Current
6,373,835 GBP2023-12-31
8,249,971 GBP2022-12-31
Net Deferred Tax Liability/Asset
-66,611 GBP2023-12-31
-82,787 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
16,176 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-66,611 GBP2023-12-31
-82,787 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
10,000 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
209,416 GBP2023-12-31
210,666 GBP2022-12-31
Between one and five year
191,964 GBP2023-12-31
401,380 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
401,380 GBP2023-12-31
612,046 GBP2022-12-31