(expand)Fixed Assets - Investments
107,482 GBP2023-12-31
122,382 GBP2022-12-31
Fixed Assets
632,127 GBP2023-12-31
831,142 GBP2022-12-31
Total Inventories
7,181,100 GBP2023-12-31
6,168,127 GBP2022-12-31
Debtors
Non-current
470,985 GBP2023-12-31
379,045 GBP2022-12-31
Current
11,300,845 GBP2023-12-31
16,375,113 GBP2022-12-31
Cash at bank and in hand
48,466 GBP2023-12-31
884,939 GBP2022-12-31
Current Assets
19,001,396 GBP2023-12-31
23,807,224 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-10,613,624 GBP2023-12-31
-12,795,141 GBP2022-12-31
Net Current Assets/Liabilities
8,387,772 GBP2023-12-31
11,012,083 GBP2022-12-31
Total Assets Less Current Liabilities
9,019,899 GBP2023-12-31
11,843,225 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-63,225 GBP2023-12-31
-117,606 GBP2022-12-31
Net Assets/Liabilities
8,956,674 GBP2023-12-31
11,725,619 GBP2022-12-31
Equity
Called up share capital
435,463 GBP2023-12-31
435,463 GBP2022-12-31
435,463 GBP2022-01-01
Capital redemption reserve
67,837 GBP2023-12-31
67,837 GBP2022-12-31
67,837 GBP2022-01-01
Retained earnings (accumulated losses)
8,453,374 GBP2023-12-31
11,222,319 GBP2022-12-31
12,912,164 GBP2022-01-01
Equity
8,956,674 GBP2023-12-31
11,725,619 GBP2022-12-31
13,415,464 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,768,945 GBP2023-01-01 ~ 2023-12-31
-1,388,635 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-301,210 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-301,210 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
371,615 GBP2023-01-01 ~ 2023-12-31
470,936 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
-5,770,578 GBP2023-12-31
-6,687,432 GBP2022-12-31
-5,159,955 GBP2022-01-01
Bank Overdrafts
-5,819,044 GBP2023-12-31
-7,572,371 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Motor vehicles
02023-01-01 ~ 2023-12-31
Furniture and fittings
02023-01-01 ~ 2023-12-31
Computers
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
58,500 GBP2023-01-01 ~ 2023-12-31
70,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,925,031 GBP2023-01-01 ~ 2023-12-31
7,221,055 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
693,895 GBP2023-01-01 ~ 2023-12-31
750,388 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,503,696 GBP2023-01-01 ~ 2023-12-31
8,775,188 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
672,239 GBP2023-01-01 ~ 2023-12-31
742,212 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-95,292 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-673,096 GBP2023-01-01 ~ 2023-12-31
-285,707 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
585,613 GBP2023-12-31
585,613 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
679,648 GBP2023-12-31
679,648 GBP2022-12-31
Motor vehicles
1,619,349 GBP2023-12-31
1,717,628 GBP2022-12-31
Furniture and fittings
268,549 GBP2023-12-31
444,778 GBP2022-12-31
Computers
2,232,968 GBP2023-12-31
2,191,929 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,800,514 GBP2023-12-31
5,033,983 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-251,037 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-176,572 GBP2023-01-01 ~ 2023-12-31
Computers
-3,139 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-430,748 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
521,398 GBP2022-12-31
Motor vehicles
1,357,305 GBP2022-12-31
Furniture and fittings
312,864 GBP2022-12-31
Computers
2,133,656 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,325,223 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
87,686 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
74,428 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
45,775 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
207,889 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
163,726 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
163,726 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-243,435 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-176,572 GBP2023-01-01 ~ 2023-12-31
Computers
-962 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-420,969 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
609,084 GBP2023-12-31
Motor vehicles
1,277,596 GBP2023-12-31
Furniture and fittings
210,720 GBP2023-12-31
Computers
2,178,469 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,275,869 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
70,564 GBP2023-12-31
158,250 GBP2022-12-31
Motor vehicles
341,753 GBP2023-12-31
360,323 GBP2022-12-31
Furniture and fittings
57,829 GBP2023-12-31
131,914 GBP2022-12-31
Computers
54,499 GBP2023-12-31
58,273 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
302,390 GBP2023-12-31
360,323 GBP2022-12-31
Investments in Subsidiaries
25,450 GBP2023-12-31
25,350 GBP2022-12-31
Finished Goods/Goods for Resale
7,181,100 GBP2023-12-31
6,168,127 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
7,990,305 GBP2023-12-31
11,312,029 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,159,143 GBP2023-12-31
1,486,315 GBP2022-12-31
Other Debtors
Current
1,448,396 GBP2023-12-31
1,983,886 GBP2022-12-31
Prepayments/Accrued Income
Current
585,750 GBP2023-12-31
1,174,350 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
117,251 GBP2023-12-31
115,084 GBP2022-12-31
Bank Overdrafts
Current
5,819,044 GBP2023-12-31
7,572,371 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,289,803 GBP2023-12-31
2,252,318 GBP2022-12-31
Amounts owed to group undertakings
Current
324,065 GBP2023-12-31
259,982 GBP2022-12-31
Taxation/Social Security Payable
Current
1,060,843 GBP2023-12-31
1,609,963 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
143,206 GBP2023-12-31
146,303 GBP2022-12-31
Other Creditors
Current
137,949 GBP2023-12-31
292,956 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
838,714 GBP2023-12-31
661,248 GBP2022-12-31
Creditors
Current
10,613,624 GBP2023-12-31
12,795,141 GBP2022-12-31
Other Remaining Borrowings
Non-current
2,300 GBP2023-12-31
2,300 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
60,925 GBP2023-12-31
115,306 GBP2022-12-31
Creditors
Non-current
63,225 GBP2023-12-31
117,606 GBP2022-12-31
Minimum gross finance lease payments owing
204,131 GBP2023-12-31
261,609 GBP2022-12-31
Net Deferred Tax Liability/Asset
130,680 GBP2023-12-31
35,388 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
95,292 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,321,630 shares2023-12-31
4,321,630 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.1000002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,169,600 shares2023-12-31
1,169,600 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.0010002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
170,000 shares2023-12-31
170,000 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.0100002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
430,000 shares2023-12-31
430,000 shares2022-12-31
Par Value of Share
Class 4 ordinary share
0.0010002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
553,375 GBP2023-12-31
559,916 GBP2022-12-31
Between one and five year
1,416,819 GBP2023-12-31
2,035,441 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,970,194 GBP2023-12-31
2,595,357 GBP2022-12-31