Turnover/Revenue
13,350,101 GBP2023-01-01 ~ 2023-12-31
14,658,503 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,356,843 GBP2023-01-01 ~ 2023-12-31
-5,855,664 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,993,258 GBP2023-01-01 ~ 2023-12-31
8,802,839 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,207,450 GBP2023-01-01 ~ 2023-12-31
-7,731,646 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
787,014 GBP2023-01-01 ~ 2023-12-31
1,072,463 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,784 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
513,379 GBP2023-01-01 ~ 2023-12-31
869,453 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
391,078 GBP2023-01-01 ~ 2023-12-31
706,340 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
391,078 GBP2023-01-01 ~ 2023-12-31
706,340 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
766,465 GBP2023-12-31
852,824 GBP2022-12-31
Total Inventories
2,895,619 GBP2023-12-31
3,204,297 GBP2022-12-31
Debtors
685,944 GBP2023-12-31
658,632 GBP2022-12-31
Cash at bank and in hand
1,723,882 GBP2023-12-31
1,788,410 GBP2022-12-31
Current Assets
5,305,445 GBP2023-12-31
5,651,339 GBP2022-12-31
Net Current Assets/Liabilities
1,795,815 GBP2023-12-31
2,284,098 GBP2022-12-31
Total Assets Less Current Liabilities
2,562,280 GBP2023-12-31
3,136,922 GBP2022-12-31
Net Assets/Liabilities
2,405,004 GBP2023-12-31
2,965,302 GBP2022-12-31
Equity
Called up share capital
8,695 GBP2023-12-31
8,695 GBP2022-12-31
8,695 GBP2021-12-31
Share premium
15,790 GBP2023-12-31
15,790 GBP2022-12-31
15,790 GBP2021-12-31
Capital redemption reserve
2,000 GBP2023-12-31
2,000 GBP2022-12-31
2,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,378,519 GBP2023-12-31
2,938,817 GBP2022-12-31
3,572,301 GBP2021-12-31
Equity
2,405,004 GBP2023-12-31
2,965,302 GBP2022-12-31
3,598,786 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
391,078 GBP2023-01-01 ~ 2023-12-31
706,340 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-951,376 GBP2023-01-01 ~ 2023-12-31
-1,339,824 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-951,376 GBP2023-01-01 ~ 2023-12-31
-1,339,824 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
172,596 GBP2023-01-01 ~ 2023-12-31
184,982 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,706,443 GBP2023-01-01 ~ 2023-12-31
2,552,912 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
200,955 GBP2023-01-01 ~ 2023-12-31
190,665 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,309,950 GBP2023-01-01 ~ 2023-12-31
3,139,060 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
232023-01-01 ~ 2023-12-31
222022-01-01 ~ 2022-12-31
Average Number of Employees
1742023-01-01 ~ 2023-12-31
1732022-01-01 ~ 2022-12-31
Director Remuneration
112,828 GBP2023-01-01 ~ 2023-12-31
106,416 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,000 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,344 GBP2023-01-01 ~ 2023-12-31
14,376 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
120,750 GBP2023-01-01 ~ 2023-12-31
165,196 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
157,276 GBP2023-12-31
171,620 GBP2022-12-31
Deferred Tax Liabilities
157,276 GBP2023-12-31
171,620 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
260,000 GBP2023-12-31
260,000 GBP2022-12-31
Intangible Assets - Gross Cost
260,000 GBP2023-12-31
260,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
260,000 GBP2023-12-31
260,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
260,000 GBP2023-12-31
260,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
2,645,717 GBP2023-12-31
2,643,177 GBP2022-12-31
Motor vehicles
256,955 GBP2023-12-31
246,699 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,902,672 GBP2023-12-31
2,889,876 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-99,140 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-20,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-120,135 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
2,013,598 GBP2023-12-31
1,932,739 GBP2022-12-31
Motor vehicles
122,609 GBP2023-12-31
104,313 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,136,207 GBP2023-12-31
2,037,052 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
141,054 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
31,542 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
172,596 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-60,195 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-13,246 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-73,441 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
632,119 GBP2023-12-31
710,438 GBP2022-12-31
Motor vehicles
134,346 GBP2023-12-31
142,386 GBP2022-12-31
Finished Goods/Goods for Resale
2,895,619 GBP2023-12-31
3,204,297 GBP2022-12-31
Trade Debtors/Trade Receivables
75,987 GBP2023-12-31
13,849 GBP2022-12-31
Other Debtors
189,464 GBP2023-12-31
221,163 GBP2022-12-31
Prepayments/Accrued Income
420,493 GBP2023-12-31
423,620 GBP2022-12-31
Debtors
Current
685,944 GBP2023-12-31
658,632 GBP2022-12-31
Cash and Cash Equivalents
1,723,882 GBP2023-12-31
1,788,410 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
2,125,877 GBP2023-12-31
2,080,516 GBP2022-12-31
Trade Creditors/Trade Payables
424,716 GBP2023-12-31
335,963 GBP2022-12-31
Taxation/Social Security Payable
586,970 GBP2023-12-31
583,760 GBP2022-12-31
Other Creditors
15,449 GBP2023-12-31
12,347 GBP2022-12-31
Corporation Tax Payable
136,645 GBP2023-12-31
88,586 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
157,276 GBP2023-12-31
171,620 GBP2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,000 shares2023-12-31
2,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2023-12-31
2,000 shares2022-12-31
Par Value of Share
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,000 shares2023-12-31
2,000 shares2022-12-31
Par Value of Share
Class 4 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
2,000 shares2023-12-31
2,000 shares2022-12-31
Number of Shares Issued (Fully Paid)
8,695 shares2023-12-31
8,695 shares2022-12-31
Nominal value of allotted share capital
8,695 GBP2023-01-01 ~ 2023-12-31
8,695 GBP2022-01-01 ~ 2022-12-31
Other Remaining Borrowings
Current
2,125,877 GBP2023-12-31
2,080,516 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
718,329 GBP2023-12-31
679,044 GBP2022-12-31
Between two and five year
1,600,703 GBP2023-12-31
1,478,575 GBP2022-12-31
More than five year
5,069,446 GBP2023-12-31
5,409,646 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,388,478 GBP2023-12-31
7,567,265 GBP2022-12-31