Average Number of Employees
642023-01-01 ~ 2023-12-31
602022-01-01 ~ 2022-12-31
Intangible Assets
493,748 GBP2023-12-31
Property, Plant & Equipment
543,805 GBP2023-12-31
368,785 GBP2022-12-31
Fixed Assets
1,037,553 GBP2023-12-31
368,785 GBP2022-12-31
Total Inventories
1,654,103 GBP2023-12-31
1,696,106 GBP2022-12-31
Debtors
Current
920,811 GBP2023-12-31
885,244 GBP2022-12-31
Cash at bank and in hand
65,244 GBP2023-12-31
54,771 GBP2022-12-31
Current Assets
2,640,158 GBP2023-12-31
2,636,121 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,549,899 GBP2023-12-31
-1,109,633 GBP2022-12-31
Net Current Assets/Liabilities
1,090,259 GBP2023-12-31
1,526,488 GBP2022-12-31
Total Assets Less Current Liabilities
2,127,812 GBP2023-12-31
1,895,273 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-107,742 GBP2023-12-31
-29,436 GBP2022-12-31
Net Assets/Liabilities
1,950,049 GBP2023-12-31
1,782,739 GBP2022-12-31
Equity
Called up share capital
140 GBP2023-12-31
140 GBP2022-12-31
140 GBP2022-01-01
Share premium
121,658 GBP2023-12-31
121,658 GBP2022-12-31
121,658 GBP2022-01-01
Retained earnings (accumulated losses)
1,828,251 GBP2023-12-31
1,660,941 GBP2022-12-31
1,145,990 GBP2022-01-01
Equity
1,950,049 GBP2023-12-31
1,782,739 GBP2022-12-31
1,267,788 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
409,310 GBP2023-01-01 ~ 2023-12-31
694,951 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
409,310 GBP2023-01-01 ~ 2023-12-31
694,951 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-242,000 GBP2023-01-01 ~ 2023-12-31
-180,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-242,000 GBP2023-01-01 ~ 2023-12-31
-180,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
536,998 GBP2023-12-31
37,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
43,250 GBP2023-12-31
37,000 GBP2022-12-31
Intangible Assets
Goodwill
493,748 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
680,785 GBP2023-12-31
412,940 GBP2022-12-31
Furniture and fittings
935,649 GBP2023-12-31
930,347 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,616,434 GBP2023-12-31
1,343,287 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-64,075 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-64,075 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
235,626 GBP2022-12-31
Furniture and fittings
738,876 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
974,502 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
63,974 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
27,436 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
91,410 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
6,717 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
6,717 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
306,317 GBP2023-12-31
Furniture and fittings
766,312 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,072,629 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
374,468 GBP2023-12-31
177,314 GBP2022-12-31
Furniture and fittings
169,337 GBP2023-12-31
191,471 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
331,704 GBP2023-12-31
53,179 GBP2022-12-31
Under hire purchased contracts or finance leases
331,704 GBP2023-12-31
53,179 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
659,530 GBP2023-12-31
622,536 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
205,304 GBP2023-12-31
205,559 GBP2022-12-31
Other Debtors
Current
34,799 GBP2023-12-31
44,939 GBP2022-12-31
Prepayments/Accrued Income
Current
21,178 GBP2023-12-31
12,210 GBP2022-12-31
Bank Overdrafts
-240,926 GBP2023-12-31
-95,959 GBP2022-12-31
Cash and Cash Equivalents
-175,682 GBP2023-12-31
-41,188 GBP2022-12-31
Bank Overdrafts
Current
240,926 GBP2023-12-31
95,959 GBP2022-12-31
Trade Creditors/Trade Payables
Current
705,314 GBP2023-12-31
496,691 GBP2022-12-31
Amounts owed to group undertakings
Current
28,304 GBP2023-12-31
172,304 GBP2022-12-31
Corporation Tax Payable
Current
89,485 GBP2022-12-31
Taxation/Social Security Payable
Current
211,024 GBP2023-12-31
186,668 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
114,640 GBP2023-12-31
21,138 GBP2022-12-31
Other Creditors
Current
200,000 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
49,691 GBP2023-12-31
47,388 GBP2022-12-31
Creditors
Current
1,549,899 GBP2023-12-31
1,109,633 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
107,742 GBP2023-12-31
29,436 GBP2022-12-31
Creditors
Non-current
107,742 GBP2023-12-31
29,436 GBP2022-12-31
Minimum gross finance lease payments owing
224,343 GBP2023-12-31
50,574 GBP2022-12-31
Net Deferred Tax Liability/Asset
-70,021 GBP2023-12-31
-83,098 GBP2022-12-31
-52,201 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
13,077 GBP2023-01-01 ~ 2023-12-31
-30,897 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
70,021 GBP2023-12-31
83,098 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10 shares2023-12-31
10 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
10 shares2023-12-31
10 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
10 shares2023-12-31
10 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
10 shares2023-12-31
10 shares2022-12-31
Par Value of Share
Class 4 ordinary share
1.002023-01-01 ~ 2023-12-31