Average Number of Employees
192023-01-01 ~ 2023-12-31
252022-01-01 ~ 2022-12-31
Turnover/Revenue
8,887,592 GBP2023-01-01 ~ 2023-12-31
9,817,385 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,051,896 GBP2023-01-01 ~ 2023-12-31
-6,059,860 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,835,696 GBP2023-01-01 ~ 2023-12-31
3,757,525 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,336,028 GBP2023-01-01 ~ 2023-12-31
-1,973,160 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,499,668 GBP2023-01-01 ~ 2023-12-31
1,784,365 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
154,171 GBP2023-01-01 ~ 2023-12-31
29,649 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-28,476 GBP2023-01-01 ~ 2023-12-31
-3,741 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,625,363 GBP2023-01-01 ~ 2023-12-31
1,810,273 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,356,208 GBP2023-01-01 ~ 2023-12-31
1,449,926 GBP2022-01-01 ~ 2022-12-31
Total Inventories
508,434 GBP2023-12-31
897,862 GBP2022-12-31
Debtors
Non-current
33,680 GBP2023-12-31
99,992 GBP2022-12-31
Current
4,150,621 GBP2023-12-31
4,082,653 GBP2022-12-31
Cash at bank and in hand
7,164 GBP2023-12-31
405,135 GBP2022-12-31
Current Assets
4,699,899 GBP2023-12-31
5,485,642 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,140,484 GBP2023-12-31
-1,467,447 GBP2022-12-31
Net Current Assets/Liabilities
3,375,108 GBP2023-12-31
3,773,138 GBP2022-12-31
Total Assets Less Current Liabilities
3,940,807 GBP2023-12-31
4,278,819 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-407,777 GBP2023-12-31
-353,161 GBP2022-12-31
Net Assets/Liabilities
3,268,223 GBP2023-12-31
3,361,941 GBP2022-12-31
Equity
Called up share capital
40,000 GBP2023-12-31
40,000 GBP2022-12-31
40,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,228,223 GBP2023-12-31
3,321,941 GBP2022-12-31
2,695,544 GBP2022-01-01
Equity
3,268,223 GBP2023-12-31
3,361,941 GBP2022-12-31
2,735,544 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,356,208 GBP2023-01-01 ~ 2023-12-31
1,449,926 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,449,926 GBP2023-01-01 ~ 2023-12-31
-823,529 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,449,926 GBP2023-01-01 ~ 2023-12-31
-823,529 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
174,755 GBP2023-01-01 ~ 2023-12-31
380,757 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
26,250 GBP2023-01-01 ~ 2023-12-31
25,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
105,662 GBP2023-01-01 ~ 2023-12-31
70,653 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
381,960 GBP2023-01-01 ~ 2023-12-31
343,952 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
15,350 GBP2023-12-31
15,350 GBP2022-12-31
Buildings
113,771 GBP2023-12-31
403,358 GBP2022-12-31
Plant and equipment
35,056 GBP2023-12-31
51,911 GBP2022-12-31
Furniture and fittings
123,273 GBP2023-12-31
186,596 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-16,855 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-68,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
6,396 GBP2022-12-31
Plant and equipment
36,747 GBP2022-12-31
Furniture and fittings
169,082 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
5,117 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Owned/Freehold
8,982 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
10,254 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-15,414 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-65,941 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
11,513 GBP2023-12-31
Plant and equipment
30,315 GBP2023-12-31
Furniture and fittings
113,395 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Other
732,220 GBP2023-12-31
1,434,079 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,019,670 GBP2023-12-31
2,091,294 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Other
-854,741 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,309,897 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,585,613 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
45,270 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
129,485 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-854,741 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,306,397 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
277,831 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
453,971 GBP2023-12-31
Finished Goods/Goods for Resale
521,288 GBP2023-12-31
971,714 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,511,237 GBP2023-12-31
1,825,249 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,509,596 GBP2023-12-31
2,076,102 GBP2022-12-31
Other Debtors
Current
38,535 GBP2023-12-31
117,025 GBP2022-12-31
Prepayments/Accrued Income
Current
91,253 GBP2023-12-31
64,277 GBP2022-12-31
Trade Creditors/Trade Payables
Current
230,751 GBP2023-12-31
206,398 GBP2022-12-31
Amounts owed to group undertakings
Current
610,748 GBP2023-12-31
621,654 GBP2022-12-31
Corporation Tax Payable
Current
70,247 GBP2023-12-31
271,305 GBP2022-12-31
Other Taxation & Social Security Payable
Current
67,513 GBP2023-12-31
93,545 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
108,476 GBP2023-12-31
236,665 GBP2022-12-31
Creditors
Current
1,140,484 GBP2023-12-31
1,467,447 GBP2022-12-31
Net Deferred Tax Liability/Asset
33,680 GBP2023-12-31
99,992 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-66,312 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
33,680 GBP2023-12-31
99,992 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2023-12-31
40,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31