Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
14,349,670 GBP2023-01-01 ~ 2023-12-31
14,311,041 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
11,252,607 GBP2023-01-01 ~ 2023-12-31
11,142,546 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,097,063 GBP2023-01-01 ~ 2023-12-31
3,168,495 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,978,267 GBP2023-01-01 ~ 2023-12-31
2,350,414 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
209,501 GBP2023-01-01 ~ 2023-12-31
867,777 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
617 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
53,293 GBP2023-01-01 ~ 2023-12-31
49,349 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
156,825 GBP2023-01-01 ~ 2023-12-31
818,428 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
30,532 GBP2023-01-01 ~ 2023-12-31
104,988 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
126,293 GBP2023-01-01 ~ 2023-12-31
713,440 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,536,891 GBP2023-12-31
1,510,598 GBP2022-12-31
1,197,158 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-01-01 ~ 2023-12-31
-400,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
658,607 GBP2023-12-31
351,575 GBP2022-12-31
Total Inventories
2,730,967 GBP2023-12-31
3,128,171 GBP2022-12-31
Debtors
3,236,722 GBP2023-12-31
2,746,023 GBP2022-12-31
Cash at bank and in hand
27,565 GBP2023-12-31
66,481 GBP2022-12-31
Current Assets
5,995,254 GBP2023-12-31
5,940,675 GBP2022-12-31
Creditors
Current
5,021,929 GBP2023-12-31
4,717,143 GBP2022-12-31
Net Current Assets/Liabilities
973,325 GBP2023-12-31
1,223,532 GBP2022-12-31
Total Assets Less Current Liabilities
1,631,932 GBP2023-12-31
1,575,107 GBP2022-12-31
Net Assets/Liabilities
1,537,891 GBP2023-12-31
1,511,598 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Equity
1,537,891 GBP2023-12-31
1,511,598 GBP2022-12-31
Bank Overdrafts
-1,022,964 GBP2023-12-31
-672,277 GBP2022-12-31
-79,799 GBP2021-12-31
Wages/Salaries
2,865,868 GBP2023-01-01 ~ 2023-12-31
2,556,045 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
140,049 GBP2023-01-01 ~ 2023-12-31
153,498 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,005,917 GBP2023-01-01 ~ 2023-12-31
2,709,543 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
732023-01-01 ~ 2023-12-31
702022-01-01 ~ 2022-12-31
Director Remuneration
219,171 GBP2023-01-01 ~ 2023-12-31
208,737 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
103,968 GBP2023-01-01 ~ 2023-12-31
74,719 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,648 GBP2023-01-01 ~ 2023-12-31
8,004 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
112,121 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
36,887 GBP2023-01-01 ~ 2023-12-31
155,501 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
715,958 GBP2023-12-31
490,599 GBP2022-12-31
Computers
87,388 GBP2023-12-31
19,328 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
909,925 GBP2023-12-31
532,940 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-47,229 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-47,229 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
224,117 GBP2023-12-31
168,711 GBP2022-12-31
Computers
18,123 GBP2023-12-31
7,966 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
251,318 GBP2023-12-31
181,365 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
89,421 GBP2023-01-01 ~ 2023-12-31
Computers
10,157 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
103,968 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-34,015 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-34,015 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
491,841 GBP2023-12-31
321,888 GBP2022-12-31
Computers
69,265 GBP2023-12-31
11,362 GBP2022-12-31
Merchandise
2,153,021 GBP2023-12-31
2,531,311 GBP2022-12-31
Value of work in progress
547,305 GBP2023-12-31
525,212 GBP2022-12-31
Finished Goods
30,641 GBP2023-12-31
71,648 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,468,824 GBP2023-12-31
2,485,609 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
585,031 GBP2023-12-31
Other Debtors
Current
18,750 GBP2023-12-31
18,750 GBP2022-12-31
Prepayments
Current
164,117 GBP2023-12-31
241,664 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,236,722 GBP2023-12-31
2,746,023 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,022,964 GBP2023-12-31
672,277 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,484,441 GBP2023-12-31
1,280,744 GBP2022-12-31
Amounts owed to group undertakings
Current
1,317,780 GBP2023-12-31
1,039,088 GBP2022-12-31
Corporation Tax Payable
Current
112,121 GBP2022-12-31
Other Taxation & Social Security Payable
Current
82,063 GBP2023-12-31
89,976 GBP2022-12-31
Other Creditors
Current
97,723 GBP2023-12-31
67,835 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
173,374 GBP2023-12-31
277,920 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
101,000 GBP2022-12-31
Between one and five year
260,917 GBP2022-12-31
All periods
361,917 GBP2022-12-31
Bank Overdrafts
Secured
1,022,964 GBP2023-12-31
672,277 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
94,041 GBP2023-12-31
63,509 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
126,293 GBP2023-01-01 ~ 2023-12-31