Cost of Sales
-33,229,828 GBP2023-01-01 ~ 2023-12-31
-38,718,861 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,576,538 GBP2023-01-01 ~ 2023-12-31
-4,221,815 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
500,619 GBP2023-01-01 ~ 2023-12-31
82,039 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2023-01-01 ~ 2023-12-31
-369 GBP2022-01-01 ~ 2022-12-31
369 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,747,850 GBP2023-01-01 ~ 2023-12-31
6,341,360 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,864,560 GBP2023-01-01 ~ 2023-12-31
5,598,272 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
824,298 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment
1,439,113 GBP2023-12-31
1,084,560 GBP2022-12-31
Fixed Assets - Investments
91 GBP2023-12-31
91 GBP2022-12-31
Fixed Assets
2,263,502 GBP2023-12-31
1,084,651 GBP2022-12-31
Debtors
8,055,274 GBP2023-12-31
9,256,818 GBP2022-12-31
Cash at bank and in hand
11,172,904 GBP2023-12-31
9,353,116 GBP2022-12-31
Current Assets
22,540,271 GBP2023-12-31
22,639,688 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,907,322 GBP2023-12-31
-8,709,865 GBP2022-12-31
Net Current Assets/Liabilities
15,632,949 GBP2023-12-31
13,929,823 GBP2022-12-31
Total Assets Less Current Liabilities
17,896,451 GBP2023-12-31
15,014,474 GBP2022-12-31
Net Assets/Liabilities
17,869,901 GBP2023-12-31
15,000,341 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
17,868,901 GBP2023-12-31
14,999,341 GBP2022-12-31
10,721,069 GBP2021-12-31
Equity
17,869,901 GBP2023-12-31
15,000,341 GBP2022-12-31
10,722,069 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,864,560 GBP2023-01-01 ~ 2023-12-31
5,598,272 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,320,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,995,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
25,800 GBP2023-01-01 ~ 2023-12-31
24,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
572023-01-01 ~ 2023-12-31
522022-01-01 ~ 2022-12-31
Wages/Salaries
3,256,861 GBP2023-01-01 ~ 2023-12-31
2,668,246 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
179,002 GBP2023-01-01 ~ 2023-12-31
145,805 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,823,198 GBP2023-01-01 ~ 2023-12-31
3,139,573 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
397,457 GBP2023-01-01 ~ 2023-12-31
364,348 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
12,417 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
855,093 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
30,795 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
30,795 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
920,000 GBP2023-12-31
920,000 GBP2022-12-31
Improvements to leasehold property
392,306 GBP2023-12-31
231,913 GBP2022-12-31
Plant and equipment
123,798 GBP2023-12-31
121,433 GBP2022-12-31
Furniture and fittings
207,036 GBP2023-12-31
98,831 GBP2022-12-31
Computers
47,170 GBP2023-12-31
48,167 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
9,450 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,690,310 GBP2023-12-31
1,429,794 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-23,033 GBP2023-01-01 ~ 2023-12-31
Computers
-34,464 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-9,450 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-188,160 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
94,440 GBP2023-12-31
79,460 GBP2022-12-31
Improvements to leasehold property
35,054 GBP2023-12-31
126,526 GBP2022-12-31
Plant and equipment
60,123 GBP2023-12-31
29,908 GBP2022-12-31
Furniture and fittings
47,923 GBP2023-12-31
59,867 GBP2022-12-31
Computers
13,657 GBP2023-12-31
41,354 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
8,119 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
251,197 GBP2023-12-31
345,234 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
14,980 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
24,155 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
30,215 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
10,854 GBP2023-01-01 ~ 2023-12-31
Computers
3,703 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
55 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
83,962 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
-22,798 GBP2023-01-01 ~ 2023-12-31
Computers
-31,400 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-8,174 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-177,999 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
825,560 GBP2023-12-31
840,540 GBP2022-12-31
Improvements to leasehold property
357,252 GBP2023-12-31
105,387 GBP2022-12-31
Plant and equipment
63,675 GBP2023-12-31
91,525 GBP2022-12-31
Furniture and fittings
159,113 GBP2023-12-31
38,964 GBP2022-12-31
Computers
33,513 GBP2023-12-31
6,813 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
1,331 GBP2022-12-31
Finished Goods/Goods for Resale
3,312,093 GBP2023-12-31
4,029,754 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
7,061,255 GBP2023-12-31
6,983,871 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
132,165 GBP2023-12-31
146,140 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
691,375 GBP2023-12-31
1,893,470 GBP2022-12-31
Other Debtors
Current
32,295 GBP2023-12-31
38,436 GBP2022-12-31
Prepayments/Accrued Income
Current
138,184 GBP2023-12-31
194,901 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,055,274 GBP2023-12-31
9,256,818 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,482,372 GBP2023-12-31
4,125,234 GBP2022-12-31
Amounts owed to group undertakings
Current
869,465 GBP2023-12-31
1,455,351 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,180,080 GBP2023-12-31
1,397,381 GBP2022-12-31
Other Creditors
Current
35,369 GBP2023-12-31
32,902 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,340,036 GBP2023-12-31
1,698,997 GBP2022-12-31
Creditors
Current
6,907,322 GBP2023-12-31
8,709,865 GBP2022-12-31
Deferred Tax Liabilities
26,550 GBP2023-12-31
14,133 GBP2022-12-31
14,133 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
12,417 GBP2023-01-01 ~ 2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
197,934 GBP2023-12-31
96,039 GBP2022-12-31
Between two and five year
489,822 GBP2023-12-31
83,542 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
687,756 GBP2023-12-31
179,581 GBP2022-12-31