Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
54,511,630 GBP2023-01-01 ~ 2023-12-31
62,363,470 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
42,722,056 GBP2023-01-01 ~ 2023-12-31
50,418,765 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
11,789,574 GBP2023-01-01 ~ 2023-12-31
11,944,705 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
3,178,911 GBP2023-01-01 ~ 2023-12-31
2,736,558 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
7,852,534 GBP2023-01-01 ~ 2023-12-31
6,583,616 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
758,129 GBP2023-01-01 ~ 2023-12-31
2,624,531 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,555 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
1,314,610 GBP2023-01-01 ~ 2023-12-31
427,637 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-556,481 GBP2023-01-01 ~ 2023-12-31
2,198,449 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
158,590 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-556,481 GBP2023-01-01 ~ 2023-12-31
2,039,859 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-556,481 GBP2023-01-01 ~ 2023-12-31
2,039,859 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
23,207 GBP2023-12-31
Property, Plant & Equipment
1,866,015 GBP2023-12-31
1,764,652 GBP2022-12-31
Fixed Assets - Investments
1,000 GBP2022-12-31
Fixed Assets
1,889,222 GBP2023-12-31
1,765,652 GBP2022-12-31
Total Inventories
33,312,887 GBP2023-12-31
39,928,979 GBP2022-12-31
Debtors
17,222,107 GBP2023-12-31
16,880,856 GBP2022-12-31
Cash at bank and in hand
742,222 GBP2023-12-31
296,007 GBP2022-12-31
Current Assets
51,277,216 GBP2023-12-31
57,105,842 GBP2022-12-31
Creditors
Current
36,173,782 GBP2023-12-31
41,322,357 GBP2022-12-31
Net Current Assets/Liabilities
15,103,434 GBP2023-12-31
15,783,485 GBP2022-12-31
Total Assets Less Current Liabilities
16,992,656 GBP2023-12-31
17,549,137 GBP2022-12-31
Equity
Called up share capital
200,000 GBP2023-12-31
200,000 GBP2022-12-31
200,000 GBP2021-12-31
Share premium
1,784,700 GBP2023-12-31
1,784,700 GBP2022-12-31
1,784,700 GBP2021-12-31
Retained earnings (accumulated losses)
15,007,956 GBP2023-12-31
15,564,437 GBP2022-12-31
13,524,578 GBP2021-12-31
Equity
16,992,656 GBP2023-12-31
17,549,137 GBP2022-12-31
15,509,278 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-556,481 GBP2023-01-01 ~ 2023-12-31
2,039,859 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,650,950 GBP2023-01-01 ~ 2023-12-31
1,808,577 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
198,574 GBP2023-01-01 ~ 2023-12-31
180,654 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
137,158 GBP2023-01-01 ~ 2023-12-31
134,277 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,986,682 GBP2023-01-01 ~ 2023-12-31
2,123,508 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
412023-01-01 ~ 2023-12-31
362022-01-01 ~ 2022-12-31
Director Remuneration
79,306 GBP2023-01-01 ~ 2023-12-31
263,868 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
525,100 GBP2023-01-01 ~ 2023-12-31
369,081 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
158,590 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-118,976 GBP2023-01-01 ~ 2023-12-31
417,705 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
536,179 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
279 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
512,972 GBP2023-12-31
Intangible Assets
Net goodwill
23,207 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
142,312 GBP2023-12-31
184,442 GBP2022-12-31
Furniture and fittings
7,209,821 GBP2023-12-31
9,016,614 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,352,133 GBP2023-12-31
9,201,056 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-42,130 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-2,451,545 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-2,493,675 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
20,887 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
71,156 GBP2023-12-31
65,849 GBP2022-12-31
Furniture and fittings
5,414,962 GBP2023-12-31
7,370,555 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,486,118 GBP2023-12-31
7,436,404 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
47,438 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
477,662 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
525,100 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-42,131 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-2,451,545 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,493,676 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
71,156 GBP2023-12-31
118,593 GBP2022-12-31
Furniture and fittings
1,794,859 GBP2023-12-31
1,646,059 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1,000 GBP2022-12-31
Investments in Group Undertakings
1,000 GBP2022-12-31
Finished Goods
33,312,887 GBP2023-12-31
39,928,979 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
13,420,363 GBP2023-12-31
12,828,263 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,334,845 GBP2023-12-31
1,067,834 GBP2022-12-31
Other Debtors
Current
303,832 GBP2023-12-31
49,954 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
1,305,478 GBP2022-12-31
Prepayments
Current
2,163,067 GBP2023-12-31
1,467,874 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
17,222,107 GBP2023-12-31
16,719,403 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
22,293,813 GBP2023-12-31
26,854,396 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,392,658 GBP2023-12-31
859,628 GBP2022-12-31
Amounts owed to group undertakings
Current
9,475,209 GBP2023-12-31
12,069,073 GBP2022-12-31
Corporation Tax Payable
Current
155,113 GBP2022-12-31
Other Taxation & Social Security Payable
Current
145,157 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,110,892 GBP2023-12-31
1,238,990 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
20,000,000 GBP2023-12-31
24,000,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
22,293,813 GBP2023-12-31
26,854,396 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
344,283 GBP2023-12-31
342,710 GBP2022-12-31
Between one and five year
1,280,870 GBP2023-12-31
1,354,748 GBP2022-12-31
More than five year
789,813 GBP2023-12-31
837,200 GBP2022-12-31
All periods
2,414,966 GBP2023-12-31
2,534,658 GBP2022-12-31
Bank Overdrafts
Secured
2,293,813 GBP2023-12-31
2,854,396 GBP2022-12-31
Bank Borrowings
Secured
20,000,000 GBP2023-12-31
24,000,000 GBP2022-12-31
Total Borrowings
Secured
22,293,813 GBP2023-12-31
26,854,396 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2023-12-31