Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
17,336,058 GBP2023-01-01 ~ 2023-12-31
16,268,444 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
14,540,493 GBP2023-01-01 ~ 2023-12-31
13,475,933 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,795,565 GBP2023-01-01 ~ 2023-12-31
2,792,511 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
762,749 GBP2023-01-01 ~ 2023-12-31
773,573 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,597,568 GBP2023-01-01 ~ 2023-12-31
1,537,341 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
435,248 GBP2023-01-01 ~ 2023-12-31
481,597 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
9,712 GBP2023-01-01 ~ 2023-12-31
46,878 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
425,536 GBP2023-01-01 ~ 2023-12-31
434,719 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
78,416 GBP2023-01-01 ~ 2023-12-31
41,293 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
347,120 GBP2023-01-01 ~ 2023-12-31
393,426 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
347,120 GBP2023-01-01 ~ 2023-12-31
393,426 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,392,231 GBP2023-12-31
1,740,775 GBP2022-12-31
Fixed Assets
1,392,231 GBP2023-12-31
1,740,775 GBP2022-12-31
Total Inventories
328,003 GBP2023-12-31
397,728 GBP2022-12-31
Debtors
1,675,680 GBP2023-12-31
1,448,141 GBP2022-12-31
Cash at bank and in hand
4,085,817 GBP2023-12-31
4,372,525 GBP2022-12-31
Current Assets
6,089,500 GBP2023-12-31
6,218,394 GBP2022-12-31
Creditors
Current
3,946,264 GBP2023-12-31
3,937,717 GBP2022-12-31
Net Current Assets/Liabilities
2,143,236 GBP2023-12-31
2,280,677 GBP2022-12-31
Total Assets Less Current Liabilities
3,535,467 GBP2023-12-31
4,021,452 GBP2022-12-31
Creditors
Non-current
-475,000 GBP2022-12-31
Net Assets/Liabilities
3,297,137 GBP2023-12-31
3,250,017 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
3,297,037 GBP2023-12-31
3,249,917 GBP2022-12-31
2,856,491 GBP2021-12-31
Equity
3,297,137 GBP2023-12-31
3,250,017 GBP2022-12-31
2,856,591 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
347,120 GBP2023-01-01 ~ 2023-12-31
393,426 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-300,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,816,840 GBP2023-01-01 ~ 2023-12-31
6,222,174 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
369,524 GBP2023-01-01 ~ 2023-12-31
338,197 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,223 GBP2023-01-01 ~ 2023-12-31
84,912 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,295,587 GBP2023-01-01 ~ 2023-12-31
6,645,283 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
5612023-01-01 ~ 2023-12-31
5592022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
400,643 GBP2023-01-01 ~ 2023-12-31
426,511 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
30,770 GBP2023-01-01 ~ 2023-12-31
29,785 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
136,521 GBP2023-01-01 ~ 2023-12-31
25,189 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
106,384 GBP2023-01-01 ~ 2023-12-31
82,597 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
146,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
146,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
46,672 GBP2023-12-31
46,672 GBP2022-12-31
Plant and equipment
6,621,447 GBP2023-12-31
7,638,155 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,668,119 GBP2023-12-31
7,684,827 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,204,667 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,204,667 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
46,672 GBP2023-12-31
46,672 GBP2022-12-31
Plant and equipment
5,229,216 GBP2023-12-31
5,897,380 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,275,888 GBP2023-12-31
5,944,052 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
400,643 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
400,643 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,068,807 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,068,807 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,392,231 GBP2023-12-31
1,740,775 GBP2022-12-31
Merchandise
328,003 GBP2023-12-31
397,728 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
602,591 GBP2023-12-31
416,747 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
924,092 GBP2023-12-31
868,522 GBP2022-12-31
Prepayments/Accrued Income
Current
148,997 GBP2023-12-31
162,872 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,675,680 GBP2023-12-31
1,448,141 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
316,667 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,699,023 GBP2023-12-31
1,468,238 GBP2022-12-31
Amounts owed to group undertakings
Current
466,268 GBP2023-12-31
64,810 GBP2022-12-31
Corporation Tax Payable
Current
190,897 GBP2023-12-31
54,376 GBP2022-12-31
Other Taxation & Social Security Payable
Current
136,081 GBP2023-12-31
141,744 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
779,654 GBP2023-12-31
1,184,746 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
475,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
316,667 GBP2022-12-31
Between two and five year, Non-current
158,333 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
409,995 GBP2023-12-31
450,971 GBP2022-12-31
Between one and five year
431,364 GBP2023-12-31
674,109 GBP2022-12-31
More than five year
180,417 GBP2023-12-31
242,917 GBP2022-12-31
All periods
1,021,776 GBP2023-12-31
1,367,997 GBP2022-12-31
Bank Borrowings
Secured
791,667 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
238,330 GBP2023-12-31
296,435 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
347,120 GBP2023-01-01 ~ 2023-12-31