Turnover/Revenue
48,895,488 GBP2023-01-01 ~ 2023-12-31
60,949,904 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-40,461,239 GBP2023-01-01 ~ 2023-12-31
-51,049,613 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,434,249 GBP2023-01-01 ~ 2023-12-31
9,900,291 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-4,710,242 GBP2023-01-01 ~ 2023-12-31
-5,462,971 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,533,605 GBP2023-01-01 ~ 2023-12-31
-7,492,201 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,492,819 GBP2023-01-01 ~ 2023-12-31
-3,404,922 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
86,785 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,841,045 GBP2023-01-01 ~ 2023-12-31
-3,630,093 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,841,045 GBP2023-01-01 ~ 2023-12-31
-3,088,545 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
226,666 GBP2023-12-31
52,131 GBP2022-12-31
Total Inventories
5,312,643 GBP2023-12-31
Debtors
19,036,131 GBP2023-12-31
Cash at bank and in hand
172,901 GBP2023-12-31
1,467,493 GBP2022-12-31
Current Assets
24,521,675 GBP2023-12-31
Net Current Assets/Liabilities
9,172,142 GBP2023-12-31
Restated amount
11,348,537 GBP2022-12-31
Total Assets Less Current Liabilities
9,398,808 GBP2023-12-31
Restated amount
11,400,668 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-64,496 GBP2023-12-31
-225,311 GBP2022-12-31
Net Assets/Liabilities
9,334,312 GBP2023-12-31
Restated amount
11,175,357 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
9,334,212 GBP2023-12-31
11,175,257 GBP2022-12-31
Retained earnings (accumulated losses), Restated amount
11,175,257 GBP2022-12-31
Equity
9,334,312 GBP2023-12-31
11,175,357 GBP2022-12-31
Restated amount
11,175,357 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,841,045 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-5,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
53,578 GBP2023-01-01 ~ 2023-12-31
132,674 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,796,198 GBP2023-01-01 ~ 2023-12-31
3,695,939 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
282,289 GBP2023-01-01 ~ 2023-12-31
368,585 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,150,349 GBP2023-01-01 ~ 2023-12-31
4,140,487 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
852023-01-01 ~ 2023-12-31
1102022-01-01 ~ 2022-12-31
Average Number of Employees
882023-01-01 ~ 2023-12-31
1142022-01-01 ~ 2022-12-31
Director Remuneration
105,431 GBP2023-01-01 ~ 2023-12-31
124,895 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
25,000 GBP2023-01-01 ~ 2023-12-31
64,747 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-433,024 GBP2023-01-01 ~ 2023-12-31
-689,718 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
182,628 GBP2023-12-31
577,167 GBP2022-12-31
Motor vehicles
286,812 GBP2023-12-31
811,632 GBP2022-12-31
Other
290,147 GBP2023-12-31
403,166 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
845,582 GBP2023-12-31
1,791,965 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-424,679 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-609,220 GBP2023-01-01 ~ 2023-12-31
Other
-120,604 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,154,503 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
140,581 GBP2023-12-31
570,074 GBP2022-12-31
Motor vehicles
204,170 GBP2023-12-31
804,452 GBP2022-12-31
Other
271,298 GBP2023-12-31
365,308 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
618,916 GBP2023-12-31
1,739,834 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
15,179 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
8,938 GBP2023-01-01 ~ 2023-12-31
Other
26,594 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
53,578 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-444,672 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-609,220 GBP2023-01-01 ~ 2023-12-31
Other
-120,604 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,174,496 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
42,047 GBP2023-12-31
7,093 GBP2022-12-31
Motor vehicles
82,642 GBP2023-12-31
7,180 GBP2022-12-31
Other
18,849 GBP2023-12-31
37,858 GBP2022-12-31
Trade Debtors/Trade Receivables
4,992,309 GBP2023-12-31
7,405,097 GBP2022-12-31
Amounts Owed By Related Parties
11,997,937 GBP2023-12-31
12,069,025 GBP2022-12-31
Other Debtors
331,000 GBP2023-12-31
300,000 GBP2022-12-31
Called-up share capital (not paid)
110,752 GBP2023-12-31
Prepayments
626,227 GBP2023-12-31
443,765 GBP2022-12-31
Amount of corporation tax that is recoverable
568,135 GBP2023-12-31
541,548 GBP2022-12-31
Debtors
Current
19,036,131 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
3,833,706 GBP2023-12-31
4,936,816 GBP2022-12-31
Trade Creditors/Trade Payables
9,479,081 GBP2023-12-31
Amounts Owed to Related Parties
923,652 GBP2023-12-31
460,000 GBP2022-12-31
Taxation/Social Security Payable
95,590 GBP2023-12-31
Other Creditors
3,127 GBP2023-12-31
17,434 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
64,496 GBP2023-12-31
225,311 GBP2022-12-31
Bank Borrowings
Current
133,260 GBP2023-12-31
166,656 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
17,199 GBP2023-12-31
Other Remaining Borrowings
Current
3,683,247 GBP2023-12-31
4,770,160 GBP2022-12-31
Total Borrowings
Current
3,833,706 GBP2023-12-31
4,936,816 GBP2022-12-31
Bank Borrowings
Non-current
225,311 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
64,496 GBP2023-12-31
Total Borrowings
Non-current
64,496 GBP2023-12-31
225,311 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
17,199 GBP2023-12-31
Minimum gross finance lease payments owing
81,695 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
780,919 GBP2023-12-31
1,602,159 GBP2022-12-31
Between two and five year
2,856,819 GBP2023-12-31
4,717,421 GBP2022-12-31
More than five year
5,602,575 GBP2023-12-31
6,281,675 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,240,313 GBP2023-12-31
12,601,255 GBP2022-12-31