Average Number of Employees
472023-01-01 ~ 2023-12-31
512022-01-01 ~ 2022-12-31
Turnover/Revenue
21,396,016 GBP2023-01-01 ~ 2023-12-31
24,841,151 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-16,865,520 GBP2023-01-01 ~ 2023-12-31
-19,820,213 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,530,496 GBP2023-01-01 ~ 2023-12-31
5,020,938 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-697,363 GBP2023-01-01 ~ 2023-12-31
-436,396 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,556,756 GBP2023-01-01 ~ 2023-12-31
-3,304,375 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
276,377 GBP2023-01-01 ~ 2023-12-31
1,280,167 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
21,827 GBP2023-01-01 ~ 2023-12-31
14,257 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-10,470 GBP2023-01-01 ~ 2023-12-31
1,093,699 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,143,940 GBP2023-12-31
3,179,609 GBP2022-12-31
2,290,830 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-35,669 GBP2023-01-01 ~ 2023-12-31
888,779 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
482,878 GBP2023-12-31
25,173 GBP2022-12-31
Fixed Assets - Investments
43,496 GBP2023-12-31
43,496 GBP2022-12-31
Fixed Assets
526,374 GBP2023-12-31
68,669 GBP2022-12-31
Total Inventories
3,032,152 GBP2023-12-31
3,867,147 GBP2022-12-31
Debtors
Current
4,042,155 GBP2023-12-31
5,019,496 GBP2022-12-31
Cash at bank and in hand
4,368,190 GBP2023-12-31
6,610,436 GBP2022-12-31
Current Assets
11,442,497 GBP2023-12-31
15,497,079 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,447,754 GBP2023-12-31
-9,066,139 GBP2022-12-31
Net Current Assets/Liabilities
5,994,743 GBP2023-12-31
6,430,940 GBP2022-12-31
Total Assets Less Current Liabilities
6,521,117 GBP2023-12-31
6,499,609 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-3,000,000 GBP2023-12-31
-3,000,000 GBP2022-12-31
Net Assets/Liabilities
3,263,940 GBP2023-12-31
3,299,609 GBP2022-12-31
Equity
Called up share capital
120,000 GBP2023-12-31
120,000 GBP2022-12-31
Equity
3,263,940 GBP2023-12-31
3,299,609 GBP2022-12-31
Wages/Salaries
1,654,957 GBP2023-01-01 ~ 2023-12-31
1,708,433 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
211,176 GBP2023-01-01 ~ 2023-12-31
189,554 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,960,256 GBP2023-01-01 ~ 2023-12-31
1,981,798 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
109,765 GBP2023-01-01 ~ 2023-12-31
107,474 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
88,683 GBP2023-01-01 ~ 2023-12-31
-7,069 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-2,463 GBP2023-01-01 ~ 2023-12-31
207,803 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
584,828 GBP2023-12-31
132,472 GBP2022-12-31
Motor vehicles
8,500 GBP2023-12-31
8,500 GBP2022-12-31
Furniture and fittings
130,546 GBP2023-12-31
107,149 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
808,139 GBP2023-12-31
332,386 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
131,590 GBP2022-12-31
Motor vehicles
3,542 GBP2022-12-31
Furniture and fittings
99,054 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
307,213 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,914 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
1,700 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
3,196 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
18,048 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
133,504 GBP2023-12-31
Motor vehicles
5,242 GBP2023-12-31
Furniture and fittings
102,250 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
325,261 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
451,324 GBP2023-12-31
882 GBP2022-12-31
Motor vehicles
3,258 GBP2023-12-31
4,958 GBP2022-12-31
Furniture and fittings
28,296 GBP2023-12-31
8,095 GBP2022-12-31
Value of work in progress
425,112 GBP2023-12-31
1,536,666 GBP2022-12-31
Finished Goods/Goods for Resale
2,607,040 GBP2023-12-31
2,330,481 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,482,742 GBP2023-12-31
4,324,821 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
203,344 GBP2023-12-31
179,969 GBP2022-12-31
Other Debtors
Current
248,523 GBP2023-12-31
433,591 GBP2022-12-31
Prepayments/Accrued Income
Current
44,062 GBP2023-12-31
49,609 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
63,484 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
31,506 GBP2022-12-31
Bank Overdrafts
-212,382 GBP2023-12-31
-2,854 GBP2022-12-31
Cash and Cash Equivalents
4,155,808 GBP2023-12-31
6,607,582 GBP2022-12-31
Bank Overdrafts
Current
212,382 GBP2023-12-31
2,854 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,407,003 GBP2023-12-31
1,573,697 GBP2022-12-31
Amounts owed to group undertakings
Current
3,008,286 GBP2023-12-31
6,157,471 GBP2022-12-31
Corporation Tax Payable
Current
214,669 GBP2022-12-31
Taxation/Social Security Payable
Current
302,502 GBP2023-12-31
608,448 GBP2022-12-31
Other Creditors
Current
14,244 GBP2023-12-31
1,984 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
503,337 GBP2023-12-31
507,016 GBP2022-12-31
Creditors
Current
5,447,754 GBP2023-12-31
9,066,139 GBP2022-12-31
Amounts owed to group undertakings
Non-current
3,000,000 GBP2023-12-31
3,000,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-57,177 GBP2023-12-31
31,506 GBP2022-12-31
24,437 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-88,683 GBP2023-01-01 ~ 2023-12-31
7,069 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-88,411 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120,000 shares2023-12-31
120,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31