Average Number of Employees
312023-01-01 ~ 2023-12-31
332022-01-01 ~ 2022-12-31
Turnover/Revenue
35,812,403 GBP2023-01-01 ~ 2023-12-31
30,094,621 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-28,650,859 GBP2023-01-01 ~ 2023-12-31
-22,991,227 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,161,544 GBP2023-01-01 ~ 2023-12-31
7,103,394 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-5,124,449 GBP2023-01-01 ~ 2023-12-31
-5,233,169 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-940,138 GBP2023-01-01 ~ 2023-12-31
-769,419 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,096,957 GBP2023-01-01 ~ 2023-12-31
1,100,806 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
194,404 GBP2023-01-01 ~ 2023-12-31
31,431 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,291,361 GBP2023-01-01 ~ 2023-12-31
1,118,470 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
968,300 GBP2023-01-01 ~ 2023-12-31
896,261 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
968,300 GBP2023-01-01 ~ 2023-12-31
903,239 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
37,700 GBP2023-12-31
6,731 GBP2022-12-31
Fixed Assets
37,700 GBP2023-12-31
6,731 GBP2022-12-31
Total Inventories
3,463,314 GBP2023-12-31
3,364,002 GBP2022-12-31
Debtors
Current
6,858,359 GBP2023-12-31
6,078,818 GBP2022-12-31
Cash at bank and in hand
4,695,213 GBP2023-12-31
4,638,244 GBP2022-12-31
Current Assets
15,016,886 GBP2023-12-31
14,081,064 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,572,883 GBP2023-12-31
-8,574,392 GBP2022-12-31
Net Current Assets/Liabilities
6,444,003 GBP2023-12-31
5,506,672 GBP2022-12-31
Total Assets Less Current Liabilities
6,481,703 GBP2023-12-31
5,513,403 GBP2022-12-31
Net Assets/Liabilities
6,481,703 GBP2023-12-31
5,513,403 GBP2022-12-31
Equity
Called up share capital
500,000 GBP2023-12-31
500,000 GBP2022-12-31
500,000 GBP2022-01-01
Other miscellaneous reserve
600,000 GBP2023-12-31
600,000 GBP2022-12-31
600,000 GBP2022-01-01
Retained earnings (accumulated losses)
5,381,703 GBP2023-12-31
4,413,403 GBP2022-12-31
3,510,164 GBP2022-01-01
Equity
6,481,703 GBP2023-12-31
5,513,403 GBP2022-12-31
4,610,164 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
968,300 GBP2023-01-01 ~ 2023-12-31
896,261 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
968,300 GBP2023-01-01 ~ 2023-12-31
903,239 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
29,850 GBP2023-01-01 ~ 2023-12-31
26,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,882,755 GBP2023-01-01 ~ 2023-12-31
1,854,984 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
222,608 GBP2023-01-01 ~ 2023-12-31
226,489 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,235,016 GBP2023-01-01 ~ 2023-12-31
2,182,760 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,711 GBP2023-01-01 ~ 2023-12-31
-26,460 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
322,840 GBP2023-01-01 ~ 2023-12-31
212,509 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
4,659 GBP2023-12-31
4,659 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
4,659 GBP2023-12-31
4,659 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
39,000 GBP2023-12-31
9,070 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-9,070 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
2,339 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
8,031 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-9,070 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,300 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
37,700 GBP2023-12-31
6,731 GBP2022-12-31
Finished Goods/Goods for Resale
3,463,314 GBP2023-12-31
3,364,002 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,743,329 GBP2023-12-31
5,880,155 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
30,948 GBP2023-12-31
14,822 GBP2022-12-31
Prepayments/Accrued Income
Current
79,857 GBP2023-12-31
161,905 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
4,225 GBP2023-12-31
21,936 GBP2022-12-31
Cash and Cash Equivalents
4,695,213 GBP2023-12-31
4,638,244 GBP2022-12-31
Trade Creditors/Trade Payables
Current
961,294 GBP2023-12-31
159,291 GBP2022-12-31
Amounts owed to group undertakings
Current
4,712,153 GBP2023-12-31
5,783,908 GBP2022-12-31
Corporation Tax Payable
Current
80,909 GBP2023-12-31
129,547 GBP2022-12-31
Taxation/Social Security Payable
Current
783,090 GBP2023-12-31
678,964 GBP2022-12-31
Other Creditors
Current
5 GBP2023-12-31
3 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,035,432 GBP2023-12-31
1,822,679 GBP2022-12-31
Creditors
Current
8,572,883 GBP2023-12-31
8,574,392 GBP2022-12-31
Net Deferred Tax Liability/Asset
4,225 GBP2023-12-31
21,936 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2023-12-31
500,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
498,606 GBP2023-12-31
392,980 GBP2022-12-31
Between one and five year
350,358 GBP2023-12-31
757,280 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
848,964 GBP2023-12-31
1,150,260 GBP2022-12-31