Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
134,788,951 GBP2023-01-01 ~ 2023-12-31
103,843,270 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-124,417,395 GBP2023-01-01 ~ 2023-12-31
-93,465,123 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,371,556 GBP2023-01-01 ~ 2023-12-31
10,378,147 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-162,676 GBP2023-01-01 ~ 2023-12-31
-128,068 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,932,055 GBP2023-01-01 ~ 2023-12-31
-8,462,780 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,276,825 GBP2023-01-01 ~ 2023-12-31
1,787,299 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
835,082 GBP2023-01-01 ~ 2023-12-31
1,601,143 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
759,927 GBP2023-01-01 ~ 2023-12-31
1,238,574 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
837,999 GBP2023-12-31
78,072 GBP2022-12-31
-160,502 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
694,869 GBP2023-12-31
459,998 GBP2022-12-31
Total Inventories
28,445,079 GBP2023-12-31
22,288,100 GBP2022-12-31
Debtors
4,744,054 GBP2023-12-31
4,731,248 GBP2022-12-31
Cash at bank and in hand
2,641,544 GBP2023-12-31
6,775,648 GBP2022-12-31
Current Assets
35,830,677 GBP2023-12-31
33,794,996 GBP2022-12-31
Net Current Assets/Liabilities
4,048,273 GBP2023-12-31
3,523,217 GBP2022-12-31
Total Assets Less Current Liabilities
4,743,142 GBP2023-12-31
3,983,215 GBP2022-12-31
Net Assets/Liabilities
4,600,095 GBP2023-12-31
3,840,168 GBP2022-12-31
Equity
Called up share capital
2,100,010 GBP2023-12-31
2,100,010 GBP2022-12-31
Equity
4,600,095 GBP2023-12-31
3,840,168 GBP2022-12-31
Wages/Salaries
5,188,633 GBP2023-01-01 ~ 2023-12-31
4,799,291 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
491,094 GBP2023-01-01 ~ 2023-12-31
469,981 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
127,753 GBP2023-01-01 ~ 2023-12-31
120,029 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,807,480 GBP2023-01-01 ~ 2023-12-31
5,389,301 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1302023-01-01 ~ 2023-12-31
1272022-01-01 ~ 2022-12-31
Director Remuneration
70,121 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
228,395 GBP2023-01-01 ~ 2023-12-31
355,083 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
75,155 GBP2023-01-01 ~ 2023-12-31
362,569 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
208,771 GBP2023-01-01 ~ 2023-12-31
304,217 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,733,939 GBP2023-12-31
2,563,009 GBP2022-12-31
Motor vehicles
305,588 GBP2023-12-31
16,360 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,039,527 GBP2023-12-31
2,579,369 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-16,360 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-16,360 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,314,099 GBP2023-12-31
2,116,263 GBP2022-12-31
Motor vehicles
30,559 GBP2023-12-31
3,108 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,344,658 GBP2023-12-31
2,119,371 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
197,836 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
30,559 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
228,395 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-3,108 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,108 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
419,840 GBP2023-12-31
446,746 GBP2022-12-31
Motor vehicles
275,029 GBP2023-12-31
13,252 GBP2022-12-31
Finished Goods
28,445,079 GBP2023-12-31
22,288,100 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,005,688 GBP2023-12-31
2,221,125 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
74,501 GBP2023-12-31
534,986 GBP2022-12-31
Other Debtors
Current
66,270 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
988,531 GBP2023-12-31
1,400,852 GBP2022-12-31
Prepayments
Current
609,064 GBP2023-12-31
574,285 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,744,054 GBP2023-12-31
4,731,248 GBP2022-12-31
Trade Creditors/Trade Payables
Current
30,513,073 GBP2023-12-31
27,671,289 GBP2022-12-31
Amounts owed to group undertakings
Current
384,684 GBP2023-12-31
1,510,467 GBP2022-12-31
Corporation Tax Payable
Current
217,950 GBP2022-12-31
Other Taxation & Social Security Payable
Current
141,245 GBP2023-12-31
138,375 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
743,402 GBP2023-12-31
733,698 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
143,047 GBP2023-12-31
143,047 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
143,047 GBP2023-12-31
143,047 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,100,000 shares2023-12-31
Class 2 ordinary share
1,000 shares2023-12-31