Turnover/Revenue
14,605,889 GBP2023-01-01 ~ 2023-12-31
11,151,735 GBP2022-03-01 ~ 2022-12-31
Cost of Sales
-11,146,160 GBP2023-01-01 ~ 2023-12-31
-8,730,447 GBP2022-03-01 ~ 2022-12-31
Gross Profit/Loss
3,459,729 GBP2023-01-01 ~ 2023-12-31
2,421,288 GBP2022-03-01 ~ 2022-12-31
Distribution Costs
-849,859 GBP2023-01-01 ~ 2023-12-31
-663,306 GBP2022-03-01 ~ 2022-12-31
Administrative Expenses
-895,825 GBP2023-01-01 ~ 2023-12-31
-876,272 GBP2022-03-01 ~ 2022-12-31
Operating Profit/Loss
1,714,045 GBP2023-01-01 ~ 2023-12-31
881,710 GBP2022-03-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,390 GBP2022-03-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,647,361 GBP2023-01-01 ~ 2023-12-31
834,882 GBP2022-03-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-383,101 GBP2023-01-01 ~ 2023-12-31
-180,391 GBP2022-03-01 ~ 2022-12-31
Profit/Loss
1,264,260 GBP2023-01-01 ~ 2023-12-31
654,491 GBP2022-03-01 ~ 2022-12-31
Comprehensive Income/Expense
1,264,260 GBP2023-01-01 ~ 2023-12-31
654,491 GBP2022-03-01 ~ 2022-12-31
Total Inventories
3,220,487 GBP2023-12-31
2,919,070 GBP2022-12-31
Debtors
1,439,084 GBP2023-12-31
1,352,569 GBP2022-12-31
Cash at bank and in hand
1,898,972 GBP2023-12-31
1,216,362 GBP2022-12-31
Current Assets
6,558,543 GBP2023-12-31
5,718,604 GBP2022-12-31
Creditors
Current
-2,090,021 GBP2023-12-31
-1,981,919 GBP2022-12-31
Net Current Assets/Liabilities
4,468,522 GBP2023-12-31
3,736,685 GBP2022-12-31
Total Assets Less Current Liabilities
5,172,203 GBP2023-12-31
4,395,869 GBP2022-12-31
Net Assets/Liabilities
3,621,755 GBP2023-12-31
2,957,495 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
Retained earnings (accumulated losses)
2,988,133 GBP2023-12-31
2,323,873 GBP2022-12-31
Equity
3,621,755 GBP2023-12-31
2,957,495 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,264,260 GBP2023-01-01 ~ 2023-12-31
654,491 GBP2022-03-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,264,260 GBP2023-01-01 ~ 2023-12-31
654,491 GBP2022-03-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-600,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
159,827 GBP2023-01-01 ~ 2023-12-31
92,096 GBP2022-03-01 ~ 2022-12-31
Wages/Salaries
1,178,056 GBP2023-01-01 ~ 2023-12-31
858,084 GBP2022-03-01 ~ 2022-12-31
Social Security Costs
102,414 GBP2023-01-01 ~ 2023-12-31
62,855 GBP2022-03-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,333,398 GBP2023-01-01 ~ 2023-12-31
951,490 GBP2022-03-01 ~ 2022-12-31
Average number of employees in administration and support functions
52023-01-01 ~ 2023-12-31
52022-03-01 ~ 2022-12-31
Average Number of Employees
302023-01-01 ~ 2023-12-31
272022-03-01 ~ 2022-12-31
Audit Fees/Expenses
12,000 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-03-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
387,468 GBP2023-01-01 ~ 2023-12-31
158,628 GBP2022-03-01 ~ 2022-12-31
Deferred Tax Liabilities
-171,592 GBP2023-12-31
-159,518 GBP2022-12-31
Net Deferred Tax Liability/Asset
-171,592 GBP2023-12-31
-159,518 GBP2022-12-31
-68,836 GBP2022-02-28
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-12,074 GBP2023-01-01 ~ 2023-12-31
-90,682 GBP2022-03-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
135,000 GBP2023-12-31
135,000 GBP2022-12-31
Intangible Assets - Gross Cost
135,000 GBP2023-12-31
135,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
135,000 GBP2023-12-31
135,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
135,000 GBP2023-12-31
135,000 GBP2022-12-31
Raw materials and consumables
2,137,975 GBP2023-12-31
1,671,406 GBP2022-12-31
Finished Goods
1,082,512 GBP2023-12-31
1,247,664 GBP2022-12-31
Trade Debtors/Trade Receivables
1,299,178 GBP2023-12-31
1,136,856 GBP2022-12-31
Prepayments
138,056 GBP2023-12-31
178,543 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,299,178 GBP2023-12-31
1,136,856 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
171,592 GBP2023-12-31
159,518 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
2 shares2022-12-31
Dividend per share (interim)
300,000.002023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,352,188 GBP2023-12-31
1,240,556 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,237,610 GBP2023-12-31
1,222,780 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
14,830 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
159,827 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
1,898,972 GBP2023-12-31
1,216,362 GBP2022-12-31
Trade Creditors/Trade Payables
215,431 GBP2023-12-31
708,627 GBP2022-12-31
Accrued Liabilities/Deferred Income
765,608 GBP2023-12-31
515,308 GBP2022-12-31
Amounts Owed to Related Parties
660,016 GBP2023-12-31
502,174 GBP2022-12-31
Other Taxation & Social Security Payable
121,702 GBP2023-12-31
129,329 GBP2022-12-31
Creditors
2,090,021 GBP2023-12-31
1,981,919 GBP2022-12-31