Average Number of Employees
112022-01-01 ~ 2022-12-31
122021-01-01 ~ 2021-12-31
Turnover/Revenue
2,527,291 GBP2022-01-01 ~ 2022-12-31
2,470,378 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-1,358,183 GBP2022-01-01 ~ 2022-12-31
-1,380,073 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
1,169,108 GBP2022-01-01 ~ 2022-12-31
1,090,305 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-176,910 GBP2022-01-01 ~ 2022-12-31
-172,926 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-878,627 GBP2022-01-01 ~ 2022-12-31
-773,421 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
113,571 GBP2022-01-01 ~ 2022-12-31
143,958 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,417 GBP2022-01-01 ~ 2022-12-31
-4,136 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
111,154 GBP2022-01-01 ~ 2022-12-31
139,822 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
81,475 GBP2022-01-01 ~ 2022-12-31
155,697 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
8,205 GBP2022-12-31
9,366 GBP2021-12-31
Fixed Assets
8,205 GBP2022-12-31
9,366 GBP2021-12-31
Total Inventories
27,797 GBP2022-12-31
29,909 GBP2021-12-31
Debtors
Non-current
128,368 GBP2022-12-31
171,851 GBP2021-12-31
Current
405,696 GBP2022-12-31
283,592 GBP2021-12-31
Cash at bank and in hand
367,558 GBP2022-12-31
261,841 GBP2021-12-31
Current Assets
929,419 GBP2022-12-31
747,193 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-664,832 GBP2022-12-31
-565,242 GBP2021-12-31
Net Current Assets/Liabilities
264,587 GBP2022-12-31
181,951 GBP2021-12-31
Total Assets Less Current Liabilities
272,792 GBP2022-12-31
191,317 GBP2021-12-31
Net Assets/Liabilities
272,792 GBP2022-12-31
191,317 GBP2021-12-31
Equity
Called up share capital
520,000 GBP2022-12-31
520,000 GBP2021-12-31
520,000 GBP2021-01-01
Retained earnings (accumulated losses)
-247,208 GBP2022-12-31
-328,683 GBP2021-12-31
-484,380 GBP2021-01-01
Equity
272,792 GBP2022-12-31
191,317 GBP2021-12-31
35,620 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
81,475 GBP2022-01-01 ~ 2022-12-31
155,697 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252022-01-01 ~ 2022-12-31
Furniture and fittings
252022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
5,347 GBP2022-01-01 ~ 2022-12-31
7,849 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
20,000 GBP2022-01-01 ~ 2022-12-31
16,500 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
618,991 GBP2022-01-01 ~ 2022-12-31
595,788 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
78,453 GBP2022-01-01 ~ 2022-12-31
66,418 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
784,717 GBP2022-01-01 ~ 2022-12-31
723,008 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
119,886 GBP2022-01-01 ~ 2022-12-31
112,562 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
29,616 GBP2022-01-01 ~ 2022-12-31
38,393 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
21,119 GBP2022-01-01 ~ 2022-12-31
26,566 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
6,900 GBP2022-12-31
6,900 GBP2021-12-31
Furniture and fittings
92,241 GBP2022-12-31
88,055 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
99,141 GBP2022-12-31
94,955 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
6,900 GBP2022-12-31
6,900 GBP2021-12-31
Furniture and fittings
84,036 GBP2022-12-31
78,689 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
85,589 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
5,347 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
5,347 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Furniture and fittings
8,205 GBP2022-12-31
9,366 GBP2021-12-31
Finished Goods/Goods for Resale
27,797 GBP2022-12-31
29,909 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
304,768 GBP2022-12-31
201,112 GBP2021-12-31
Prepayments/Accrued Income
Current
71,249 GBP2022-12-31
66,605 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
29,679 GBP2022-12-31
15,875 GBP2021-12-31
Trade Creditors/Trade Payables
Current
101,038 GBP2022-12-31
47,005 GBP2021-12-31
Amounts owed to group undertakings
Current
158,090 GBP2022-12-31
88,612 GBP2021-12-31
Taxation/Social Security Payable
Current
105,617 GBP2022-12-31
75,614 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
187,705 GBP2022-12-31
79,602 GBP2021-12-31
Creditors
Current
664,832 GBP2022-12-31
565,242 GBP2021-12-31
Net Deferred Tax Liability/Asset
158,047 GBP2022-12-31
187,726 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-29,679 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
520,000 shares2022-12-31
520,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Nominal value of allotted share capital
Class 1 ordinary share
520,000 GBP2022-01-01 ~ 2022-12-31
520,000 GBP2021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
59,695 GBP2022-12-31
102,066 GBP2021-12-31
Between one and five year
1,756 GBP2022-12-31
56,326 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
61,451 GBP2022-12-31
158,392 GBP2021-12-31