Average Number of Employees
612023-01-01 ~ 2023-12-31
532022-01-01 ~ 2022-12-31
Turnover/Revenue
13,156,374 GBP2023-01-01 ~ 2023-12-31
15,628,692 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,797,891 GBP2023-01-01 ~ 2023-12-31
-6,952,254 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,358,483 GBP2023-01-01 ~ 2023-12-31
8,676,438 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,444,166 GBP2023-01-01 ~ 2023-12-31
-4,793,472 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
914,317 GBP2023-01-01 ~ 2023-12-31
3,882,966 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
21 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
914,338 GBP2023-01-01 ~ 2023-12-31
3,882,966 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,181,425 GBP2023-12-31
8,056,491 GBP2022-12-31
4,629,817 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,190,153 GBP2023-01-01 ~ 2023-12-31
4,208,725 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-8,065,219 GBP2023-01-01 ~ 2023-12-31
-782,051 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,370 GBP2023-12-31
14,260 GBP2022-12-31
Property, Plant & Equipment
801,551 GBP2023-12-31
837,892 GBP2022-12-31
Fixed Assets
802,921 GBP2023-12-31
852,152 GBP2022-12-31
Total Inventories
2,450,083 GBP2023-12-31
2,981,616 GBP2022-12-31
Debtors
Current
1,189,643 GBP2023-12-31
6,109,176 GBP2022-12-31
Cash at bank and in hand
545,677 GBP2023-12-31
2,708,809 GBP2022-12-31
Current Assets
4,185,403 GBP2023-12-31
11,799,601 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,366,616 GBP2023-12-31
-2,143,116 GBP2022-12-31
Net Current Assets/Liabilities
2,818,787 GBP2023-12-31
9,656,485 GBP2022-12-31
Total Assets Less Current Liabilities
3,621,708 GBP2023-12-31
10,508,637 GBP2022-12-31
Net Assets/Liabilities
3,493,893 GBP2023-12-31
10,368,959 GBP2022-12-31
Equity
Called up share capital
156 GBP2023-12-31
156 GBP2022-12-31
Share premium
42,908 GBP2023-12-31
42,908 GBP2022-12-31
Other miscellaneous reserve
2,269,404 GBP2023-12-31
2,269,404 GBP2022-12-31
Equity
3,493,893 GBP2023-12-31
10,368,959 GBP2022-12-31
Audit Fees/Expenses
23,010 GBP2023-01-01 ~ 2023-12-31
21,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,655,178 GBP2023-01-01 ~ 2023-12-31
3,427,539 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
472,536 GBP2023-01-01 ~ 2023-12-31
400,911 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,274,537 GBP2023-01-01 ~ 2023-12-31
3,954,192 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,863 GBP2023-01-01 ~ 2023-12-31
11,955 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
215,057 GBP2023-01-01 ~ 2023-12-31
737,764 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
66,211 GBP2023-12-31
66,211 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
64,841 GBP2023-12-31
51,951 GBP2022-12-31
Intangible Assets
Development expenditure
1,370 GBP2023-12-31
14,260 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,068,419 GBP2023-12-31
1,068,419 GBP2022-12-31
Furniture and fittings
1,666,328 GBP2023-12-31
1,635,370 GBP2022-12-31
Office equipment
664,267 GBP2023-12-31
704,832 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,720,719 GBP2023-12-31
3,708,235 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-23,043 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-99,158 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
1,535,912 GBP2022-12-31
Office equipment
628,865 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,870,343 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
100,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-12,829 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-52,075 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,555,787 GBP2023-12-31
Office equipment
644,359 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,919,168 GBP2023-12-31
Property, Plant & Equipment
Buildings
613,702 GBP2023-12-31
632,832 GBP2022-12-31
Furniture and fittings
110,541 GBP2023-12-31
99,458 GBP2022-12-31
Office equipment
19,908 GBP2023-12-31
75,967 GBP2022-12-31
Raw materials and consumables
2,156,536 GBP2023-12-31
2,563,469 GBP2022-12-31
Finished Goods/Goods for Resale
293,547 GBP2023-12-31
418,147 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
305,955 GBP2023-12-31
330,191 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
75,597 GBP2023-12-31
4,967,068 GBP2022-12-31
Other Debtors
Current
641,798 GBP2023-12-31
672,939 GBP2022-12-31
Prepayments/Accrued Income
Current
166,293 GBP2023-12-31
138,978 GBP2022-12-31
Trade Creditors/Trade Payables
Current
747,102 GBP2023-12-31
1,058,878 GBP2022-12-31
Amounts owed to group undertakings
Current
164,950 GBP2023-12-31
461,993 GBP2022-12-31
Taxation/Social Security Payable
Current
114,982 GBP2023-12-31
98,608 GBP2022-12-31
Other Creditors
Current
59,233 GBP2023-12-31
39,533 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
280,349 GBP2023-12-31
484,104 GBP2022-12-31
Creditors
Current
1,366,616 GBP2023-12-31
2,143,116 GBP2022-12-31
Net Deferred Tax Liability/Asset
-127,815 GBP2023-12-31
-139,678 GBP2022-12-31
-127,723 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
11,863 GBP2023-01-01 ~ 2023-12-31
-11,955 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-127,815 GBP2023-12-31
-139,678 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
10,000 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
526 shares2023-12-31
526 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
172,813 GBP2023-12-31
192,817 GBP2022-12-31
Between one and five year
424,831 GBP2023-12-31
566,091 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
597,644 GBP2023-12-31
758,908 GBP2022-12-31