Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
42,754,390 GBP2023-01-01 ~ 2023-12-31
39,751,975 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
38,547,682 GBP2023-01-01 ~ 2023-12-31
35,770,501 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,206,708 GBP2023-01-01 ~ 2023-12-31
3,981,474 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,155,934 GBP2023-01-01 ~ 2023-12-31
3,847,419 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
77,326 GBP2023-01-01 ~ 2023-12-31
184,055 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
133,500 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
159,834 GBP2023-01-01 ~ 2023-12-31
79,767 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
50,992 GBP2023-01-01 ~ 2023-12-31
104,288 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
20,525 GBP2023-01-01 ~ 2023-12-31
34,252 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
30,467 GBP2023-01-01 ~ 2023-12-31
70,036 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
30,467 GBP2023-01-01 ~ 2023-12-31
70,036 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
627,107 GBP2023-12-31
613,628 GBP2022-12-31
Fixed Assets - Investments
42,000 GBP2023-12-31
42,000 GBP2022-12-31
Fixed Assets
669,107 GBP2023-12-31
655,628 GBP2022-12-31
Total Inventories
6,105,496 GBP2023-12-31
5,115,832 GBP2022-12-31
Debtors
3,706,894 GBP2023-12-31
3,488,537 GBP2022-12-31
Cash at bank and in hand
4,791 GBP2023-12-31
4,249 GBP2022-12-31
Current Assets
9,817,181 GBP2023-12-31
8,608,618 GBP2022-12-31
Creditors
Current
4,670,345 GBP2023-12-31
3,500,099 GBP2022-12-31
Net Current Assets/Liabilities
5,146,836 GBP2023-12-31
5,108,519 GBP2022-12-31
Total Assets Less Current Liabilities
5,815,943 GBP2023-12-31
5,764,147 GBP2022-12-31
Creditors
Non-current
-1,800,000 GBP2023-12-31
-1,800,000 GBP2022-12-31
Net Assets/Liabilities
3,967,614 GBP2023-12-31
3,937,147 GBP2022-12-31
Equity
Called up share capital
30,000 GBP2023-12-31
30,000 GBP2022-12-31
30,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,937,614 GBP2023-12-31
3,907,147 GBP2022-12-31
3,837,111 GBP2021-12-31
Equity
3,967,614 GBP2023-12-31
3,937,147 GBP2022-12-31
3,867,111 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
30,467 GBP2023-01-01 ~ 2023-12-31
70,036 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,422,098 GBP2023-01-01 ~ 2023-12-31
2,272,249 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
249,040 GBP2023-01-01 ~ 2023-12-31
236,103 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,084 GBP2023-01-01 ~ 2023-12-31
57,626 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,741,222 GBP2023-01-01 ~ 2023-12-31
2,565,978 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
912023-01-01 ~ 2023-12-31
842022-01-01 ~ 2022-12-31
Director Remuneration
89,890 GBP2023-01-01 ~ 2023-12-31
88,586 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
48,116 GBP2023-01-01 ~ 2023-12-31
50,616 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
34,252 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
9,688 GBP2023-01-01 ~ 2023-12-31
19,815 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
103,344 GBP2023-12-31
89,175 GBP2022-12-31
Furniture and fittings
731,378 GBP2023-12-31
683,952 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,213,155 GBP2023-12-31
1,151,560 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
73,181 GBP2023-12-31
68,220 GBP2022-12-31
Furniture and fittings
459,876 GBP2023-12-31
420,894 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
586,048 GBP2023-12-31
537,932 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,961 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
38,982 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
48,116 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
30,163 GBP2023-12-31
20,955 GBP2022-12-31
Furniture and fittings
271,502 GBP2023-12-31
263,058 GBP2022-12-31
Finished Goods
4,302,759 GBP2023-12-31
3,917,988 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
807,555 GBP2023-12-31
958,781 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,408,872 GBP2023-12-31
2,457,133 GBP2022-12-31
Other Debtors
Current
264,365 GBP2023-12-31
68,309 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
108,682 GBP2023-12-31
Prepayments/Accrued Income
Current
117,420 GBP2023-12-31
4,314 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,706,894 GBP2023-12-31
3,488,537 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
194,309 GBP2023-12-31
349,067 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,330,926 GBP2023-12-31
1,169,702 GBP2022-12-31
Corporation Tax Payable
Current
35,057 GBP2022-12-31
Other Taxation & Social Security Payable
Current
78,920 GBP2023-12-31
62,923 GBP2022-12-31
Other Creditors
Current
1,807,455 GBP2023-12-31
1,263,776 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
258,735 GBP2023-12-31
554,102 GBP2022-12-31
Other Remaining Borrowings
Non-current
1,800,000 GBP2023-12-31
1,800,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
48,329 GBP2023-12-31
27,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
30,467 GBP2023-01-01 ~ 2023-12-31