Average Number of Employees
1042022-01-01 ~ 2022-12-31
1002021-01-01 ~ 2021-12-31
Turnover/Revenue
10,436,324 GBP2022-01-01 ~ 2022-12-31
10,840,641 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-4,478,102 GBP2022-01-01 ~ 2022-12-31
-5,031,172 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
5,958,222 GBP2022-01-01 ~ 2022-12-31
5,809,469 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-3,797,517 GBP2022-01-01 ~ 2022-12-31
-3,615,276 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,101,273 GBP2022-01-01 ~ 2022-12-31
-1,812,145 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
59,432 GBP2022-01-01 ~ 2022-12-31
-1,484,817 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-132,447 GBP2022-01-01 ~ 2022-12-31
-1,875,496 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
18,352 GBP2022-12-31
310,992 GBP2021-12-31
2,186,488 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
-292,640 GBP2022-01-01 ~ 2022-12-31
-1,875,496 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
287,723 GBP2022-12-31
424,131 GBP2021-12-31
Fixed Assets
287,723 GBP2022-12-31
424,131 GBP2021-12-31
Total Inventories
1,368,231 GBP2022-12-31
1,537,127 GBP2021-12-31
Debtors
Current
1,734,021 GBP2022-12-31
1,820,711 GBP2021-12-31
Cash at bank and in hand
281,299 GBP2022-12-31
48,816 GBP2021-12-31
Current Assets
3,383,551 GBP2022-12-31
3,406,654 GBP2021-12-31
Net Current Assets/Liabilities
442,570 GBP2022-12-31
699,091 GBP2021-12-31
Total Assets Less Current Liabilities
730,293 GBP2022-12-31
1,123,222 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-211,941 GBP2022-12-31
-312,230 GBP2021-12-31
Net Assets/Liabilities
518,352 GBP2022-12-31
810,992 GBP2021-12-31
Equity
Called up share capital
500,000 GBP2022-12-31
500,000 GBP2021-12-31
Equity
518,352 GBP2022-12-31
810,992 GBP2021-12-31
Audit Fees/Expenses
25,150 GBP2022-01-01 ~ 2022-12-31
21,650 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
3,258,664 GBP2022-01-01 ~ 2022-12-31
3,028,214 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
347,971 GBP2022-01-01 ~ 2022-12-31
314,949 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,719,014 GBP2022-01-01 ~ 2022-12-31
3,455,972 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
160,193 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-25,165 GBP2022-01-01 ~ 2022-12-31
-356,344 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
336,791 GBP2022-12-31
302,700 GBP2021-12-31
Motor vehicles
759,252 GBP2022-12-31
795,123 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,096,043 GBP2022-12-31
1,097,823 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,045 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-38,667 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-39,712 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
265,758 GBP2021-12-31
Motor vehicles
407,934 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
673,692 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
32,379 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
112,010 GBP2022-01-01 ~ 2022-12-31
Under hire purchased contracts or finance leases
112,010 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,045 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-8,716 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,761 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
297,092 GBP2022-12-31
Motor vehicles
511,228 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
808,320 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
39,699 GBP2022-12-31
36,942 GBP2021-12-31
Motor vehicles
248,024 GBP2022-12-31
387,189 GBP2021-12-31
Under hire purchased contracts or finance leases, Motor vehicles
248,024 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
387,189 GBP2021-12-31
Finished Goods/Goods for Resale
1,368,231 GBP2022-12-31
1,537,127 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,158,192 GBP2022-12-31
1,149,750 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
364,528 GBP2022-12-31
300,017 GBP2021-12-31
Prepayments/Accrued Income
Current
211,301 GBP2022-12-31
210,751 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
160,193 GBP2021-12-31
Bank Borrowings
Current
75,000 GBP2022-12-31
100,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
717,519 GBP2022-12-31
582,432 GBP2021-12-31
Amounts owed to group undertakings
Current
564,711 GBP2022-12-31
413,760 GBP2021-12-31
Taxation/Social Security Payable
Current
339,304 GBP2022-12-31
384,841 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
31,810 GBP2022-12-31
149,959 GBP2021-12-31
Other Creditors
Current
514,608 GBP2022-12-31
344,138 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
698,029 GBP2022-12-31
732,433 GBP2021-12-31
Creditors
Current
2,940,981 GBP2022-12-31
2,707,563 GBP2021-12-31
Bank Borrowings
Non-current
75,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
211,941 GBP2022-12-31
237,230 GBP2021-12-31
Creditors
Non-current
211,941 GBP2022-12-31
312,230 GBP2021-12-31
Total Borrowings
75,000 GBP2022-12-31
175,000 GBP2021-12-31
Minimum gross finance lease payments owing
249,113 GBP2022-12-31
426,796 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2022-12-31
500,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
72,000 GBP2022-12-31
96,000 GBP2021-12-31
Between one and five year
72,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
72,000 GBP2022-12-31
168,000 GBP2021-12-31
Net Deferred Tax Liability/Asset
160,193 GBP2021-12-31
160,193 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-160,193 GBP2022-01-01 ~ 2022-12-31