Average Number of Employees
512023-01-01 ~ 2023-12-31
482022-01-01 ~ 2022-12-31
Turnover/Revenue
9,513,240 GBP2023-01-01 ~ 2023-12-31
10,447,894 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,091,651 GBP2023-01-01 ~ 2023-12-31
-7,336,154 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,421,589 GBP2023-01-01 ~ 2023-12-31
3,111,740 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,811,574 GBP2023-01-01 ~ 2023-12-31
-1,467,813 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,616,391 GBP2023-01-01 ~ 2023-12-31
1,643,927 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,470 GBP2023-01-01 ~ 2023-12-31
2,261 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,579,519 GBP2023-01-01 ~ 2023-12-31
1,616,666 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,130,768 GBP2023-01-01 ~ 2023-12-31
1,428,638 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
318,195 GBP2023-12-31
246,801 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
318,196 GBP2023-12-31
246,802 GBP2022-12-31
Total Inventories
1,182,558 GBP2023-12-31
1,264,120 GBP2022-12-31
Debtors
Current
2,328,375 GBP2023-12-31
2,608,766 GBP2022-12-31
Current assets - Investments
512,822 GBP2023-12-31
502,002 GBP2022-12-31
Cash at bank and in hand
874,652 GBP2023-12-31
802,682 GBP2022-12-31
Current Assets
4,898,407 GBP2023-12-31
5,177,570 GBP2022-12-31
Net Current Assets/Liabilities
3,377,849 GBP2023-12-31
3,640,027 GBP2022-12-31
Total Assets Less Current Liabilities
3,696,045 GBP2023-12-31
3,886,829 GBP2022-12-31
Net Assets/Liabilities
3,127,608 GBP2023-12-31
3,053,840 GBP2022-12-31
Equity
Called up share capital
18,000 GBP2023-12-31
18,000 GBP2022-12-31
18,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,109,608 GBP2023-12-31
3,035,840 GBP2022-12-31
3,582,202 GBP2022-01-01
Equity
3,127,608 GBP2023-12-31
3,053,840 GBP2022-12-31
3,600,202 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,130,768 GBP2023-01-01 ~ 2023-12-31
1,428,638 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,130,768 GBP2023-01-01 ~ 2023-12-31
1,428,638 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,130,768 GBP2023-01-01 ~ 2023-12-31
1,428,638 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,057,000 GBP2023-01-01 ~ 2023-12-31
-1,975,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,057,000 GBP2023-01-01 ~ 2023-12-31
-1,975,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,057,000 GBP2023-01-01 ~ 2023-12-31
-1,975,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-1,057,000 GBP2023-01-01 ~ 2023-12-31
-1,975,000 GBP2022-01-01 ~ 2022-12-31
Expenses related to depreciation, amortization, and impairment of assets
74,497 GBP2023-01-01 ~ 2023-12-31
53,688 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,295 GBP2023-01-01 ~ 2023-12-31
8,600 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,509,042 GBP2023-01-01 ~ 2023-12-31
1,389,148 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
145,884 GBP2023-01-01 ~ 2023-12-31
138,509 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,710,638 GBP2023-01-01 ~ 2023-12-31
1,608,962 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,923 GBP2023-01-01 ~ 2023-12-31
11,040 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
371,512 GBP2023-01-01 ~ 2023-12-31
307,167 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
1,057,000 GBP2023-01-01 ~ 2023-12-31
1,975,000 GBP2022-01-01 ~ 2022-12-31
Investments in Subsidiaries
1 GBP2023-12-31
Finished Goods/Goods for Resale
1,182,558 GBP2023-12-31
1,264,120 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,226,103 GBP2023-12-31
1,435,695 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
392,926 GBP2023-12-31
423,513 GBP2022-12-31
Other Debtors
Current
657,116 GBP2023-12-31
604,302 GBP2022-12-31
Prepayments/Accrued Income
Current
52,230 GBP2023-12-31
145,256 GBP2022-12-31
Bank Borrowings
Current
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
697,944 GBP2023-12-31
738,560 GBP2022-12-31
Amounts owed to group undertakings
Current
16,600 GBP2023-12-31
32,600 GBP2022-12-31
Corporation Tax Payable
Current
105,794 GBP2023-12-31
58,700 GBP2022-12-31
Taxation/Social Security Payable
Current
372,519 GBP2023-12-31
416,375 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
50,896 GBP2023-12-31
20,495 GBP2022-12-31
Other Creditors
Current
25,405 GBP2023-12-31
6,789 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
11,400 GBP2023-12-31
24,024 GBP2022-12-31
Creditors
Current
1,520,558 GBP2023-12-31
1,537,543 GBP2022-12-31
Bank Borrowings
Non-current
360,000 GBP2023-12-31
600,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
134,643 GBP2023-12-31
77,118 GBP2022-12-31
Creditors
Non-current
494,643 GBP2023-12-31
677,118 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
240,000 GBP2022-12-31
Between two and five year, Non-current
120,000 GBP2023-12-31
360,000 GBP2022-12-31
Total Borrowings
600,000 GBP2023-12-31
840,000 GBP2022-12-31
Minimum gross finance lease payments owing
134,643 GBP2023-12-31
97,613 GBP2022-12-31
Net Deferred Tax Liability/Asset
-73,794 GBP2023-12-31
-55,871 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-17,923 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-73,794 GBP2023-12-31
-55,871 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,997 shares2023-12-31
8,997 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
8,997 shares2023-12-31
8,997 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
3 shares2023-12-31
3 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
3 shares2023-12-31
3 shares2022-12-31
Par Value of Share
Class 4 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
176,271 GBP2023-12-31
234,639 GBP2022-12-31
Between one and five year
169,916 GBP2023-12-31
254,787 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
346,187 GBP2023-12-31
489,426 GBP2022-12-31