Turnover/Revenue
16,239,032 GBP2023-01-01 ~ 2023-12-31
14,538,180 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,437,823 GBP2023-01-01 ~ 2023-12-31
-9,477,887 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,801,209 GBP2023-01-01 ~ 2023-12-31
5,060,293 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-492,737 GBP2023-01-01 ~ 2023-12-31
-459,928 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,183,820 GBP2023-01-01 ~ 2023-12-31
-3,835,528 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,508 GBP2023-01-01 ~ 2023-12-31
4,071 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-34 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,147,160 GBP2023-01-01 ~ 2023-12-31
768,874 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
859,093 GBP2023-01-01 ~ 2023-12-31
619,752 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
372,191 GBP2023-12-31
365,890 GBP2022-12-31
Total Inventories
749,142 GBP2023-12-31
638,582 GBP2022-12-31
Debtors
Current
3,329,421 GBP2023-12-31
5,081,003 GBP2022-12-31
Cash at bank and in hand
1,381,381 GBP2023-12-31
1,031,416 GBP2022-12-31
Current Assets
5,459,944 GBP2023-12-31
6,751,001 GBP2022-12-31
Net Current Assets/Liabilities
1,861,016 GBP2023-12-31
1,583,167 GBP2022-12-31
Total Assets Less Current Liabilities
2,233,207 GBP2023-12-31
1,949,057 GBP2022-12-31
Net Assets/Liabilities
1,956,545 GBP2023-12-31
1,697,452 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,856,545 GBP2023-12-31
1,597,452 GBP2022-12-31
1,477,700 GBP2021-12-31
Equity
1,956,545 GBP2023-12-31
1,697,452 GBP2022-12-31
1,577,700 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
859,093 GBP2023-01-01 ~ 2023-12-31
619,752 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-600,000 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
24,300 GBP2023-01-01 ~ 2023-12-31
27,605 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,278,145 GBP2023-01-01 ~ 2023-12-31
2,224,377 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,717,645 GBP2023-01-01 ~ 2023-12-31
2,649,712 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
462023-01-01 ~ 2023-12-31
482022-01-01 ~ 2022-12-31
Director Remuneration
159,118 GBP2023-01-01 ~ 2023-12-31
200,106 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
269,583 GBP2023-01-01 ~ 2023-12-31
146,086 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
340,000 GBP2023-12-31
340,000 GBP2022-12-31
Furniture and fittings
194,760 GBP2023-12-31
175,560 GBP2022-12-31
Plant and equipment
63,105 GBP2023-12-31
51,360 GBP2022-12-31
Office equipment
10,162 GBP2023-12-31
10,162 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-9,256 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
30,000 GBP2023-12-31
13,600 GBP2022-12-31
Furniture and fittings
173,877 GBP2023-12-31
164,972 GBP2022-12-31
Plant and equipment
25,051 GBP2023-12-31
28,154 GBP2022-12-31
Office equipment
6,908 GBP2023-12-31
4,466 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
6,800 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
8,905 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
6,153 GBP2023-01-01 ~ 2023-12-31
Office equipment
2,442 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-9,256 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
310,000 GBP2023-12-31
326,400 GBP2022-12-31
Furniture and fittings
20,883 GBP2023-12-31
10,588 GBP2022-12-31
Plant and equipment
38,054 GBP2023-12-31
23,206 GBP2022-12-31
Office equipment
3,254 GBP2023-12-31
5,696 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
97,928 GBP2023-12-31
97,928 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
705,955 GBP2023-12-31
675,010 GBP2022-12-31
Property, Plant & Equipment - Disposals
-9,256 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
97,928 GBP2023-12-31
97,928 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
333,764 GBP2023-12-31
309,120 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
24,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-9,256 GBP2023-01-01 ~ 2023-12-31
Other types of inventories not specified separately
749,142 GBP2023-12-31
638,582 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
3,122,706 GBP2023-12-31
3,923,709 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,329,421 GBP2023-12-31
5,081,003 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
263,523 GBP2023-12-31
246,335 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-13,139 GBP2023-12-31
-5,270 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
70,000 shares2023-12-31
70,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
30,000 shares2023-12-31
30,000 shares2022-12-31
Number of Shares Issued (Fully Paid)
100,000 shares2023-12-31
100,000 shares2022-12-31
Nominal value of allotted share capital
100,000 GBP2023-01-01 ~ 2023-12-31
100,000 GBP2022-01-01 ~ 2022-12-31