Cost of Sales
-13,900,019 GBP2023-01-01 ~ 2023-12-31
-16,180,161 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,337,469 GBP2023-01-01 ~ 2023-12-31
-2,799,087 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,696,069 GBP2023-01-01 ~ 2023-12-31
-4,810,354 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,831 GBP2023-01-01 ~ 2023-12-31
4,492 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
656,983 GBP2023-01-01 ~ 2023-12-31
-1,318,832 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
498,110 GBP2023-01-01 ~ 2023-12-31
-1,015,686 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,721,665 GBP2023-12-31
1,736,719 GBP2022-12-31
Debtors
3,619,850 GBP2023-12-31
3,393,164 GBP2022-12-31
Cash at bank and in hand
1,744,123 GBP2023-12-31
1,687 GBP2022-12-31
Current Assets
9,598,724 GBP2023-12-31
11,985,430 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,293,397 GBP2023-12-31
-5,193,267 GBP2022-12-31
Net Current Assets/Liabilities
7,305,327 GBP2023-12-31
6,792,163 GBP2022-12-31
Total Assets Less Current Liabilities
9,026,992 GBP2023-12-31
8,528,882 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Retained earnings (accumulated losses)
8,926,992 GBP2023-12-31
8,428,882 GBP2022-12-31
9,444,568 GBP2021-12-31
Equity
9,026,992 GBP2023-12-31
8,528,882 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
498,110 GBP2023-01-01 ~ 2023-12-31
-1,015,686 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
62,920 GBP2023-01-01 ~ 2023-12-31
50,250 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
702023-01-01 ~ 2023-12-31
752022-01-01 ~ 2022-12-31
Wages/Salaries
2,443,475 GBP2023-01-01 ~ 2023-12-31
2,203,297 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
152,998 GBP2023-01-01 ~ 2023-12-31
210,692 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,844,915 GBP2023-01-01 ~ 2023-12-31
2,711,807 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
234,920 GBP2023-01-01 ~ 2023-12-31
195,973 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
181,220 GBP2023-01-01 ~ 2023-12-31
-230,609 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,470,497 GBP2023-12-31
2,423,660 GBP2022-12-31
Plant and equipment
25,222 GBP2023-12-31
16,607 GBP2022-12-31
Furniture and fittings
745,167 GBP2023-12-31
546,037 GBP2022-12-31
Motor vehicles
352,817 GBP2023-12-31
126,561 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,593,703 GBP2023-12-31
3,112,865 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-62,070 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-62,070 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,019,261 GBP2023-12-31
973,793 GBP2022-12-31
Plant and equipment
12,435 GBP2023-12-31
8,679 GBP2022-12-31
Furniture and fittings
586,764 GBP2023-12-31
302,115 GBP2022-12-31
Motor vehicles
253,578 GBP2023-12-31
91,559 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,872,038 GBP2023-12-31
1,376,146 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
45,468 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
3,756 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
92,754 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
10,804 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
152,782 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-45,070 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-45,070 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,451,236 GBP2023-12-31
1,449,867 GBP2022-12-31
Plant and equipment
12,787 GBP2023-12-31
7,928 GBP2022-12-31
Furniture and fittings
158,403 GBP2023-12-31
243,922 GBP2022-12-31
Motor vehicles
99,239 GBP2023-12-31
35,002 GBP2022-12-31
Finished Goods/Goods for Resale
4,234,751 GBP2023-12-31
8,590,579 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,721,975 GBP2023-12-31
2,978,758 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
149,266 GBP2023-12-31
64,214 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
51,370 GBP2023-12-31
9,000 GBP2022-12-31
Other Debtors
Current
105,377 GBP2023-12-31
157,734 GBP2022-12-31
Prepayments/Accrued Income
Current
567,277 GBP2023-12-31
0 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
24,585 GBP2023-12-31
5,375 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,619,850 GBP2023-12-31
3,215,081 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
2,333,429 GBP2022-12-31
Trade Creditors/Trade Payables
Current
672,730 GBP2023-12-31
890,620 GBP2022-12-31
Amounts owed to group undertakings
Current
53,612 GBP2023-12-31
247,477 GBP2022-12-31
Other Taxation & Social Security Payable
Current
285,946 GBP2023-12-31
307,223 GBP2022-12-31
Other Creditors
Current
28,996 GBP2023-12-31
30,482 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,252,113 GBP2023-12-31
1,384,036 GBP2022-12-31
Creditors
Current
2,293,397 GBP2023-12-31
5,193,267 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
2,333,429 GBP2022-12-31
Total Borrowings
Current
0 GBP2023-12-31
2,333,429 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
79,985 GBP2023-12-31
105,981 GBP2022-12-31
Between two and five year
80,716 GBP2023-12-31
106,286 GBP2022-12-31
More than five year
2,055 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
162,756 GBP2023-12-31
212,267 GBP2022-12-31