Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
15,730,329 GBP2023-01-01 ~ 2023-12-31
13,132,101 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
8,586,349 GBP2023-01-01 ~ 2023-12-31
7,474,280 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,143,980 GBP2023-01-01 ~ 2023-12-31
5,657,821 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,762,780 GBP2023-01-01 ~ 2023-12-31
5,230,623 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,591,218 GBP2023-01-01 ~ 2023-12-31
427,198 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
53,920 GBP2023-01-01 ~ 2023-12-31
9,249 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,645,138 GBP2023-01-01 ~ 2023-12-31
436,447 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
659,880 GBP2023-01-01 ~ 2023-12-31
171,441 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,985,258 GBP2023-01-01 ~ 2023-12-31
265,006 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,624,211 GBP2023-12-31
1,533,441 GBP2022-12-31
Total Inventories
1,347,603 GBP2023-12-31
1,224,254 GBP2022-12-31
Debtors
2,147,136 GBP2023-12-31
2,013,500 GBP2022-12-31
Cash at bank and in hand
4,226,894 GBP2023-12-31
4,333,016 GBP2022-12-31
Current Assets
7,721,633 GBP2023-12-31
7,570,770 GBP2022-12-31
Creditors
Current
2,161,113 GBP2023-12-31
1,829,251 GBP2022-12-31
Net Current Assets/Liabilities
5,560,520 GBP2023-12-31
5,741,519 GBP2022-12-31
Total Assets Less Current Liabilities
7,184,731 GBP2023-12-31
7,274,960 GBP2022-12-31
Net Assets/Liabilities
7,051,296 GBP2023-12-31
7,066,038 GBP2022-12-31
Equity
Called up share capital
240,100 GBP2023-12-31
240,100 GBP2022-12-31
240,100 GBP2021-12-31
Retained earnings (accumulated losses)
6,811,196 GBP2023-12-31
6,825,938 GBP2022-12-31
6,560,932 GBP2021-12-31
Equity
7,051,296 GBP2023-12-31
7,066,038 GBP2022-12-31
6,801,032 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,985,258 GBP2023-01-01 ~ 2023-12-31
265,006 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,985,258 GBP2023-01-01 ~ 2023-12-31
265,006 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,000,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,178,779 GBP2023-01-01 ~ 2023-12-31
2,681,125 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
206,450 GBP2023-01-01 ~ 2023-12-31
305,321 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,247 GBP2023-01-01 ~ 2023-12-31
43,067 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,431,476 GBP2023-01-01 ~ 2023-12-31
3,029,513 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
832023-01-01 ~ 2023-12-31
812022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
131,001 GBP2023-01-01 ~ 2023-12-31
102,489 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
20,375 GBP2023-01-01 ~ 2023-12-31
18,400 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
615,367 GBP2023-01-01 ~ 2023-12-31
82,519 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
622,136 GBP2023-01-01 ~ 2023-12-31
82,925 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,018,043 GBP2023-12-31
1,018,043 GBP2022-12-31
Improvements to leasehold property
1,762,261 GBP2023-12-31
1,592,421 GBP2022-12-31
Furniture and fittings
347,685 GBP2023-12-31
303,635 GBP2022-12-31
Computers
15,944 GBP2023-12-31
8,063 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,143,933 GBP2023-12-31
2,922,162 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,279,681 GBP2023-12-31
1,169,674 GBP2022-12-31
Furniture and fittings
236,859 GBP2023-12-31
218,110 GBP2022-12-31
Computers
3,182 GBP2023-12-31
937 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,519,722 GBP2023-12-31
1,388,721 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
110,007 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
18,749 GBP2023-01-01 ~ 2023-12-31
Computers
2,245 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
131,001 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,018,043 GBP2023-12-31
1,018,043 GBP2022-12-31
Improvements to leasehold property
482,580 GBP2023-12-31
422,747 GBP2022-12-31
Furniture and fittings
110,826 GBP2023-12-31
85,525 GBP2022-12-31
Computers
12,762 GBP2023-12-31
7,126 GBP2022-12-31
Finished Goods
1,347,603 GBP2023-12-31
1,224,254 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
10,572 GBP2023-12-31
98,693 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
313,335 GBP2023-12-31
313,335 GBP2022-12-31
Other Debtors
Current
3,933 GBP2023-12-31
199,425 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
1,381,839 GBP2023-12-31
1,148,172 GBP2022-12-31
Prepayments
Current
437,457 GBP2023-12-31
253,875 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,147,136 GBP2023-12-31
2,013,500 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,154,672 GBP2023-12-31
938,928 GBP2022-12-31
Corporation Tax Payable
Current
615,344 GBP2023-12-31
82,519 GBP2022-12-31
Other Taxation & Social Security Payable
Current
193,668 GBP2023-12-31
623,311 GBP2022-12-31
Other Creditors
Current
137,369 GBP2023-12-31
128,138 GBP2022-12-31
Accrued Liabilities
Current
59,247 GBP2023-12-31
55,542 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
903,643 GBP2023-12-31
770,550 GBP2022-12-31
Between one and five year
1,164,212 GBP2023-12-31
979,971 GBP2022-12-31
All periods
2,067,855 GBP2023-12-31
1,750,521 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
133,435 GBP2023-12-31
88,922 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
240,000 shares2023-12-31
Class 2 ordinary share
100 shares2023-12-31