Average Number of Employees
612023-01-01 ~ 2023-12-31
622022-01-01 ~ 2022-12-31
Turnover/Revenue
10,349,045 GBP2023-01-01 ~ 2023-12-31
13,586,543 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,961,277 GBP2023-01-01 ~ 2023-12-31
-9,787,287 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,387,768 GBP2023-01-01 ~ 2023-12-31
3,799,256 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,198,249 GBP2023-01-01 ~ 2023-12-31
-3,244,707 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,193,249 GBP2023-01-01 ~ 2023-12-31
557,113 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-289,518 GBP2023-01-01 ~ 2023-12-31
-99,586 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,903,731 GBP2023-01-01 ~ 2023-12-31
457,527 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,392,788 GBP2023-01-01 ~ 2023-12-31
358,542 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,509,499 GBP2023-01-01 ~ 2023-12-31
235,998 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,009,486 GBP2023-12-31
1,482,257 GBP2022-12-31
Fixed Assets - Investments
100 GBP2022-12-31
Fixed Assets
5,009,486 GBP2023-12-31
1,482,357 GBP2022-12-31
Total Inventories
4,921,917 GBP2023-12-31
4,941,156 GBP2022-12-31
Debtors
Current
3,424,624 GBP2023-12-31
2,999,603 GBP2022-12-31
Cash at bank and in hand
121,165 GBP2023-12-31
165,077 GBP2022-12-31
Current Assets
8,467,706 GBP2023-12-31
8,105,836 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,739,645 GBP2023-12-31
-3,090,143 GBP2022-12-31
Net Current Assets/Liabilities
5,728,061 GBP2023-12-31
5,015,693 GBP2022-12-31
Total Assets Less Current Liabilities
10,737,547 GBP2023-12-31
6,498,050 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,387,505 GBP2023-12-31
-44,693 GBP2022-12-31
Net Assets/Liabilities
8,873,733 GBP2023-12-31
6,364,234 GBP2022-12-31
Equity
Called up share capital
15,982 GBP2023-12-31
15,982 GBP2022-12-31
15,982 GBP2022-01-01
Capital redemption reserve
4,873 GBP2023-12-31
4,873 GBP2022-12-31
4,873 GBP2022-01-01
Other miscellaneous reserve
-5,833 GBP2023-12-31
-122,544 GBP2022-12-31
Retained earnings (accumulated losses)
8,858,711 GBP2023-12-31
6,465,923 GBP2022-12-31
6,178,354 GBP2022-01-01
Equity
8,873,733 GBP2023-12-31
6,364,234 GBP2022-12-31
6,199,209 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,392,788 GBP2023-01-01 ~ 2023-12-31
358,542 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-70,973 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-70,973 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
24,475 GBP2023-01-01 ~ 2023-12-31
22,250 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,799,631 GBP2023-01-01 ~ 2023-12-31
1,798,851 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
169,737 GBP2023-01-01 ~ 2023-12-31
208,974 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,051,041 GBP2023-01-01 ~ 2023-12-31
2,097,390 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
362,350 GBP2023-01-01 ~ 2023-12-31
356,980 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
387,186 GBP2023-01-01 ~ 2023-12-31
14,779 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
682,958 GBP2023-01-01 ~ 2023-12-31
86,930 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
102,087 GBP2023-12-31
102,087 GBP2022-12-31
Furniture and fittings
790,449 GBP2023-12-31
784,545 GBP2022-12-31
Office equipment
101,850 GBP2023-12-31
101,850 GBP2022-12-31
Computers
684,633 GBP2023-12-31
672,996 GBP2022-12-31
Other
4,888,838 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
89,897 GBP2022-12-31
Furniture and fittings
705,514 GBP2022-12-31
Office equipment
97,712 GBP2022-12-31
Computers
575,582 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
10,166 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
39,351 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
1,989 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
38,160 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
100,063 GBP2023-12-31
Furniture and fittings
744,865 GBP2023-12-31
Office equipment
99,701 GBP2023-12-31
Computers
613,742 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
2,024 GBP2023-12-31
12,190 GBP2022-12-31
Furniture and fittings
45,584 GBP2023-12-31
79,031 GBP2022-12-31
Office equipment
2,149 GBP2023-12-31
4,138 GBP2022-12-31
Computers
70,891 GBP2023-12-31
97,414 GBP2022-12-31
Other
4,888,838 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,567,857 GBP2023-12-31
3,392,401 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-1,730,923 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,910,144 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
118,282 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-470,055 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,558,371 GBP2023-12-31
Raw materials and consumables
370,902 GBP2023-12-31
527,496 GBP2022-12-31
Finished Goods/Goods for Resale
4,551,015 GBP2023-12-31
4,413,660 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
993,708 GBP2023-12-31
1,643,365 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,791,716 GBP2023-12-31
1,209,973 GBP2022-12-31
Other Debtors
Current
563,866 GBP2023-12-31
51,854 GBP2022-12-31
Prepayments/Accrued Income
Current
75,334 GBP2023-12-31
94,411 GBP2022-12-31
Bank Overdrafts
-1,334,420 GBP2023-12-31
-426,985 GBP2022-12-31
Cash and Cash Equivalents
-1,213,255 GBP2023-12-31
-261,908 GBP2022-12-31
Bank Overdrafts
Current
1,334,420 GBP2023-12-31
426,985 GBP2022-12-31
Bank Borrowings
Current
939,643 GBP2023-12-31
1,807,367 GBP2022-12-31
Trade Creditors/Trade Payables
Current
286,279 GBP2023-12-31
451,860 GBP2022-12-31
Corporation Tax Payable
Current
111,746 GBP2023-12-31
86,476 GBP2022-12-31
Taxation/Social Security Payable
Current
38,619 GBP2023-12-31
40,809 GBP2022-12-31
Other Creditors
Current
1,060 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
22,045 GBP2023-12-31
154,102 GBP2022-12-31
Creditors
Current
2,739,645 GBP2023-12-31
3,090,143 GBP2022-12-31
Bank Borrowings
Non-current
1,387,505 GBP2023-12-31
44,693 GBP2022-12-31
Current, Amounts falling due within one year
939,643 GBP2023-12-31
1,807,367 GBP2022-12-31
Non-current, Between one and two years
112,538 GBP2023-12-31
44,693 GBP2022-12-31
Non-current, Between two and five year
1,274,967 GBP2023-12-31
Total Borrowings
2,327,148 GBP2023-12-31
1,852,060 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-387,186 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
29,553 GBP2023-12-31
89,123 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,982 shares2023-12-31
15,982 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
2,468 GBP2023-12-31
9,119 GBP2022-12-31
Between one and five year
3,006 GBP2023-12-31
10,266 GBP2022-12-31
More than five year
390 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,474 GBP2023-12-31
19,775 GBP2022-12-31