Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
32,234,073 GBP2023-01-01 ~ 2023-12-31
27,906,583 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
27,502,857 GBP2023-01-01 ~ 2023-12-31
22,931,184 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,731,216 GBP2023-01-01 ~ 2023-12-31
4,975,399 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
910,500 GBP2023-01-01 ~ 2023-12-31
676,042 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,099,370 GBP2023-01-01 ~ 2023-12-31
3,037,406 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
721,346 GBP2023-01-01 ~ 2023-12-31
1,261,951 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
162,813 GBP2023-01-01 ~ 2023-12-31
148,106 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
10,802 GBP2023-01-01 ~ 2023-12-31
10,802 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
873,357 GBP2023-01-01 ~ 2023-12-31
1,399,255 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
197,250 GBP2023-01-01 ~ 2023-12-31
277,610 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
676,107 GBP2023-01-01 ~ 2023-12-31
1,121,645 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
676,107 GBP2023-01-01 ~ 2023-12-31
1,121,645 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
995,634 GBP2023-12-31
886,578 GBP2022-12-31
Total Inventories
13,323,139 GBP2023-12-31
8,469,756 GBP2022-12-31
Debtors
11,772,874 GBP2023-12-31
9,458,262 GBP2022-12-31
Cash at bank and in hand
2,199,528 GBP2023-12-31
2,156,533 GBP2022-12-31
Current Assets
27,295,541 GBP2023-12-31
20,084,551 GBP2022-12-31
Creditors
Current
21,846,432 GBP2023-12-31
15,195,791 GBP2022-12-31
Net Current Assets/Liabilities
5,449,109 GBP2023-12-31
4,888,760 GBP2022-12-31
Total Assets Less Current Liabilities
6,444,743 GBP2023-12-31
5,775,338 GBP2022-12-31
Creditors
Non-current
-49,318 GBP2022-12-31
Net Assets/Liabilities
5,394,223 GBP2023-12-31
4,718,116 GBP2022-12-31
Equity
Called up share capital
15,000 GBP2023-12-31
15,000 GBP2022-12-31
15,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,379,223 GBP2023-12-31
4,703,116 GBP2022-12-31
3,581,471 GBP2021-12-31
Equity
5,394,223 GBP2023-12-31
4,718,116 GBP2022-12-31
3,596,471 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
676,107 GBP2023-01-01 ~ 2023-12-31
1,121,645 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,681,396 GBP2023-01-01 ~ 2023-12-31
1,381,649 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
185,015 GBP2023-01-01 ~ 2023-12-31
155,228 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
84,233 GBP2023-01-01 ~ 2023-12-31
43,159 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,950,644 GBP2023-01-01 ~ 2023-12-31
1,580,036 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
342023-01-01 ~ 2023-12-31
312022-01-01 ~ 2022-12-31
Director Remuneration
119,675 GBP2023-01-01 ~ 2023-12-31
100,323 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
275,031 GBP2023-01-01 ~ 2023-12-31
237,787 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,375 GBP2023-01-01 ~ 2023-12-31
12,300 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
159,896 GBP2023-01-01 ~ 2023-12-31
216,213 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
205,414 GBP2023-01-01 ~ 2023-12-31
265,858 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
27,300 GBP2023-12-31
27,300 GBP2022-12-31
Plant and equipment
1,238,749 GBP2023-12-31
1,192,944 GBP2022-12-31
Furniture and fittings
93,887 GBP2023-12-31
80,227 GBP2022-12-31
Motor vehicles
1,167,888 GBP2023-12-31
1,013,019 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,527,824 GBP2023-12-31
2,313,490 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-226,480 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-211,410 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-437,890 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
25,296 GBP2023-12-31
21,729 GBP2022-12-31
Plant and equipment
673,829 GBP2023-12-31
578,246 GBP2022-12-31
Furniture and fittings
77,630 GBP2023-12-31
72,078 GBP2022-12-31
Motor vehicles
755,435 GBP2023-12-31
754,859 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,532,190 GBP2023-12-31
1,426,912 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,567 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
159,752 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
5,552 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
208,446 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
377,317 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-64,169 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-207,870 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-272,039 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
2,004 GBP2023-12-31
5,571 GBP2022-12-31
Plant and equipment
564,920 GBP2023-12-31
614,698 GBP2022-12-31
Furniture and fittings
16,257 GBP2023-12-31
8,149 GBP2022-12-31
Motor vehicles
412,453 GBP2023-12-31
258,160 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
224,360 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
146,994 GBP2023-12-31
102,126 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
44,868 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
57,418 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
102,286 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
77,366 GBP2023-12-31
122,234 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
28,707 GBP2023-12-31
86,125 GBP2022-12-31
Under hire purchased contracts or finance leases
106,073 GBP2023-12-31
208,359 GBP2022-12-31
Finished Goods
13,323,139 GBP2023-12-31
8,469,756 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
7,723,429 GBP2023-12-31
5,202,187 GBP2022-12-31
Other Debtors
Current
225,052 GBP2023-12-31
429,897 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
114,417 GBP2023-12-31
Prepayments
Current
107,702 GBP2023-12-31
53,934 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,170,600 GBP2023-12-31
5,686,018 GBP2022-12-31
Other Debtors
Non-current
3,602,274 GBP2023-12-31
3,772,244 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
40,318 GBP2023-12-31
103,300 GBP2022-12-31
Trade Creditors/Trade Payables
Current
276,660 GBP2023-12-31
152,809 GBP2022-12-31
Amounts owed to group undertakings
Current
18,955,169 GBP2023-12-31
12,557,675 GBP2022-12-31
Corporation Tax Payable
Current
217,137 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,049,183 GBP2023-12-31
934,584 GBP2022-12-31
Other Creditors
Current
941,803 GBP2023-12-31
738,135 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
583,299 GBP2023-12-31
492,151 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
49,318 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
330,000 GBP2023-12-31
322,500 GBP2022-12-31
Between one and five year
1,320,000 GBP2023-12-31
1,320,000 GBP2022-12-31
More than five year
82,500 GBP2023-12-31
412,500 GBP2022-12-31
All periods
1,732,500 GBP2023-12-31
2,055,000 GBP2022-12-31
Total Borrowings
Secured
19,825,501 GBP2023-12-31
13,437,163 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
201,238 GBP2023-12-31
162,612 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
192,667 GBP2023-12-31
153,863 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
676,107 GBP2023-01-01 ~ 2023-12-31