Average Number of Employees
572023-01-01 ~ 2023-12-31
622022-01-01 ~ 2022-12-31
Turnover/Revenue
18,972,602 GBP2023-01-01 ~ 2023-12-31
15,704,875 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,150,621 GBP2023-01-01 ~ 2023-12-31
-10,345,965 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,821,981 GBP2023-01-01 ~ 2023-12-31
5,358,910 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-941,235 GBP2023-01-01 ~ 2023-12-31
-578,840 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,419,510 GBP2023-01-01 ~ 2023-12-31
-4,139,046 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
461,236 GBP2023-01-01 ~ 2023-12-31
641,024 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
90,251 GBP2023-01-01 ~ 2023-12-31
7,869 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,316,783 GBP2023-01-01 ~ 2023-12-31
618,345 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,361,934 GBP2023-01-01 ~ 2023-12-31
593,994 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,404,184 GBP2023-01-01 ~ 2023-12-31
531,386 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
117,701 GBP2023-12-31
159,152 GBP2022-12-31
Fixed Assets
117,701 GBP2023-12-31
159,152 GBP2022-12-31
Total Inventories
15,460 GBP2023-12-31
12,706 GBP2022-12-31
Debtors
Current
8,843,656 GBP2023-12-31
8,899,996 GBP2022-12-31
Cash at bank and in hand
4,902,809 GBP2023-12-31
4,832,451 GBP2022-12-31
Current Assets
13,761,925 GBP2023-12-31
13,745,153 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,960,182 GBP2023-12-31
-8,845,045 GBP2022-12-31
Net Current Assets/Liabilities
5,801,743 GBP2023-12-31
4,900,108 GBP2022-12-31
Total Assets Less Current Liabilities
5,919,444 GBP2023-12-31
5,059,260 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-400,000 GBP2023-12-31
-910,000 GBP2022-12-31
Net Assets/Liabilities
5,519,444 GBP2023-12-31
4,149,260 GBP2022-12-31
Equity
Called up share capital
605,070 GBP2023-12-31
605,070 GBP2022-12-31
605,070 GBP2022-01-01
Share premium
503,000 GBP2023-12-31
503,000 GBP2022-12-31
503,000 GBP2022-01-01
Capital redemption reserve
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Retained earnings (accumulated losses)
4,188,883 GBP2023-12-31
2,860,949 GBP2022-12-31
2,276,955 GBP2022-01-01
Equity
5,519,444 GBP2023-12-31
4,149,260 GBP2022-12-31
3,627,874 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,361,934 GBP2023-01-01 ~ 2023-12-31
593,994 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,361,934 GBP2023-01-01 ~ 2023-12-31
593,994 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-34,000 GBP2023-01-01 ~ 2023-12-31
-10,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-34,000 GBP2023-01-01 ~ 2023-12-31
-10,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-34,000 GBP2023-01-01 ~ 2023-12-31
-10,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-34,000 GBP2023-01-01 ~ 2023-12-31
-10,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
102,040 GBP2023-01-01 ~ 2023-12-31
120,018 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
4,902,809 GBP2023-12-31
4,832,451 GBP2022-12-31
3,662,498 GBP2022-01-01
Audit Fees/Expenses
25,365 GBP2023-01-01 ~ 2023-12-31
22,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,552,510 GBP2023-01-01 ~ 2023-12-31
2,496,676 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
280,657 GBP2023-01-01 ~ 2023-12-31
256,053 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,919,273 GBP2023-01-01 ~ 2023-12-31
2,832,898 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
270,771 GBP2023-01-01 ~ 2023-12-31
258,253 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-45,151 GBP2023-01-01 ~ 2023-12-31
-17,316 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
329,196 GBP2023-01-01 ~ 2023-12-31
117,486 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
34,000 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,593,083 GBP2023-12-31
2,532,494 GBP2022-12-31
Furniture and fittings
113,795 GBP2023-12-31
113,795 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,867,416 GBP2023-12-31
2,806,827 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,389,138 GBP2022-12-31
Furniture and fittings
107,141 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,647,675 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
86,244 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
6,654 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
102,040 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,475,382 GBP2023-12-31
Furniture and fittings
113,795 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,749,715 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
117,701 GBP2023-12-31
143,356 GBP2022-12-31
Furniture and fittings
6,654 GBP2022-12-31
Land and buildings
9,142 GBP2022-12-31
Finished Goods/Goods for Resale
15,460 GBP2023-12-31
12,706 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
323,839 GBP2023-12-31
712,785 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,093,402 GBP2023-12-31
5,159,514 GBP2022-12-31
Other Debtors
Current
347,585 GBP2023-12-31
341,992 GBP2022-12-31
Prepayments/Accrued Income
Current
2,638,862 GBP2023-12-31
2,333,138 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
317,477 GBP2023-12-31
272,326 GBP2022-12-31
Bank Borrowings
Current
260,000 GBP2023-12-31
260,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
66,422 GBP2023-12-31
443,308 GBP2022-12-31
Taxation/Social Security Payable
Current
72,351 GBP2023-12-31
70,042 GBP2022-12-31
Other Creditors
Current
229,238 GBP2023-12-31
233,417 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
7,332,171 GBP2023-12-31
7,838,278 GBP2022-12-31
Creditors
Current
7,960,182 GBP2023-12-31
8,845,045 GBP2022-12-31
Bank Borrowings
Non-current
400,000 GBP2023-12-31
910,000 GBP2022-12-31
Creditors
Non-current
400,000 GBP2023-12-31
910,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
260,000 GBP2023-12-31
260,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
260,000 GBP2023-12-31
260,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
260,000 GBP2023-12-31
260,000 GBP2022-12-31
Non-current, Between two and five year
140,000 GBP2023-12-31
650,000 GBP2022-12-31
Total Borrowings
660,000 GBP2023-12-31
1,170,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
317,477 GBP2023-12-31
272,326 GBP2022-12-31
255,010 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
45,151 GBP2023-01-01 ~ 2023-12-31
17,316 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
99,998,000 shares2023-12-31
99,998,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
500 shares2023-12-31
500 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
500 shares2023-12-31
500 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
500 shares2023-12-31
500 shares2022-12-31
Par Value of Share
Class 4 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
97,280 GBP2023-12-31
71,119 GBP2022-12-31
Between one and five year
3,620 GBP2023-12-31
9,600 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
100,900 GBP2023-12-31
80,719 GBP2022-12-31