Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
8,061,558 GBP2023-01-01 ~ 2023-12-31
8,952,980 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,034,761 GBP2023-01-01 ~ 2023-12-31
-5,527,762 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,026,797 GBP2023-01-01 ~ 2023-12-31
3,425,218 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,832,912 GBP2023-01-01 ~ 2023-12-31
-2,903,798 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
193,920 GBP2023-01-01 ~ 2023-12-31
521,420 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,623 GBP2023-01-01 ~ 2023-12-31
-3,958 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
189,297 GBP2023-01-01 ~ 2023-12-31
517,462 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
112,159 GBP2023-01-01 ~ 2023-12-31
419,994 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
112,159 GBP2023-01-01 ~ 2023-12-31
419,994 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
866,732 GBP2023-12-31
719,349 GBP2022-12-31
Total Inventories
3,456,885 GBP2023-12-31
4,330,237 GBP2022-12-31
Debtors
643,009 GBP2023-12-31
1,431,410 GBP2022-12-31
Cash at bank and in hand
1,953,736 GBP2023-12-31
1,587,086 GBP2022-12-31
Current Assets
6,053,630 GBP2023-12-31
7,348,733 GBP2022-12-31
Creditors
Current
511,488 GBP2023-12-31
1,839,243 GBP2022-12-31
Net Current Assets/Liabilities
5,542,142 GBP2023-12-31
5,509,490 GBP2022-12-31
Total Assets Less Current Liabilities
6,408,874 GBP2023-12-31
6,228,839 GBP2022-12-31
Creditors
Non-current
-19,682 GBP2023-12-31
-24,113 GBP2022-12-31
Net Assets/Liabilities
6,203,425 GBP2023-12-31
6,091,266 GBP2022-12-31
Equity
Called up share capital
25,000 GBP2023-12-31
25,000 GBP2022-12-31
25,000 GBP2021-12-31
Retained earnings (accumulated losses)
6,178,425 GBP2023-12-31
6,066,266 GBP2022-12-31
5,846,272 GBP2021-12-31
Equity
6,203,425 GBP2023-12-31
6,091,266 GBP2022-12-31
5,871,272 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-200,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
112,159 GBP2023-01-01 ~ 2023-12-31
419,994 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,029,483 GBP2023-01-01 ~ 2023-12-31
2,048,752 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
190,791 GBP2023-01-01 ~ 2023-12-31
196,925 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,429 GBP2023-01-01 ~ 2023-12-31
47,482 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,265,703 GBP2023-01-01 ~ 2023-12-31
2,293,159 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
702023-01-01 ~ 2023-12-31
782022-01-01 ~ 2022-12-31
Director Remuneration
98,872 GBP2023-01-01 ~ 2023-12-31
94,614 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
207,143 GBP2023-01-01 ~ 2023-12-31
264,775 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
24,500 GBP2023-01-01 ~ 2023-12-31
24,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
4,831 GBP2023-01-01 ~ 2023-12-31
127,691 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
47,324 GBP2023-01-01 ~ 2023-12-31
98,318 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
339,544 GBP2023-12-31
322,790 GBP2022-12-31
Plant and equipment
2,527,212 GBP2023-12-31
2,280,631 GBP2022-12-31
Furniture and fittings
606,536 GBP2023-12-31
605,072 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-93,923 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-520 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
312,683 GBP2023-12-31
303,290 GBP2022-12-31
Plant and equipment
1,904,855 GBP2023-12-31
1,865,615 GBP2022-12-31
Furniture and fittings
488,580 GBP2023-12-31
470,050 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
9,393 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
132,264 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
18,937 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-93,024 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-407 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
26,861 GBP2023-12-31
19,500 GBP2022-12-31
Plant and equipment
622,357 GBP2023-12-31
415,016 GBP2022-12-31
Furniture and fittings
117,956 GBP2023-12-31
135,022 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
162,721 GBP2023-12-31
162,721 GBP2022-12-31
Computers
1,177,172 GBP2023-12-31
1,160,393 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,813,185 GBP2023-12-31
4,531,607 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-1,193 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-95,636 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
95,724 GBP2023-12-31
77,144 GBP2022-12-31
Computers
1,144,611 GBP2023-12-31
1,096,159 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,946,453 GBP2023-12-31
3,812,258 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
18,580 GBP2023-01-01 ~ 2023-12-31
Computers
49,645 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
228,819 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-1,193 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-94,624 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
66,997 GBP2023-12-31
85,577 GBP2022-12-31
Computers
32,561 GBP2023-12-31
64,234 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
145,106 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
80,278 GBP2023-12-31
64,071 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
16,207 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
5,469 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
21,676 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
64,828 GBP2023-12-31
81,035 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
16,405 GBP2023-12-31
21,874 GBP2022-12-31
Under hire purchased contracts or finance leases
81,233 GBP2023-12-31
102,909 GBP2022-12-31
Finished Goods
3,456,885 GBP2023-12-31
4,330,237 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
462,376 GBP2023-12-31
614,719 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
13 GBP2023-12-31
332,800 GBP2022-12-31
Other Debtors
Current
61,446 GBP2023-12-31
390,706 GBP2022-12-31
Prepayments
Current
119,174 GBP2023-12-31
93,185 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
643,009 GBP2023-12-31
1,431,410 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
30,411 GBP2023-12-31
43,128 GBP2022-12-31
Trade Creditors/Trade Payables
Current
168,757 GBP2023-12-31
217,911 GBP2022-12-31
Corporation Tax Payable
Current
4,664 GBP2023-12-31
127,691 GBP2022-12-31
Other Taxation & Social Security Payable
Current
974 GBP2023-12-31
Other Creditors
Current
86,724 GBP2023-12-31
213,419 GBP2022-12-31
Accrued Liabilities
Current
48,614 GBP2023-12-31
1,191,840 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
19,682 GBP2023-12-31
24,113 GBP2022-12-31
Between one and five year, hire purchase agreements
19,682 GBP2023-12-31
24,113 GBP2022-12-31
hire purchase agreements
50,093 GBP2023-12-31
67,241 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,513 GBP2023-12-31
20,513 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
185,767 GBP2023-12-31
113,460 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
185,767 GBP2023-12-31
113,460 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
112,159 GBP2023-01-01 ~ 2023-12-31