Cost of Sales
-10,002,345 GBP2023-01-01 ~ 2023-12-31
-10,966,557 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,320,959 GBP2023-01-01 ~ 2023-12-31
-2,269,862 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,711,263 GBP2023-01-01 ~ 2023-12-31
-1,433,162 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
727,057 GBP2023-01-01 ~ 2023-12-31
800,472 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
554,222 GBP2023-01-01 ~ 2023-12-31
643,176 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
135,417 GBP2023-12-31
226,313 GBP2022-12-31
Fixed Assets - Investments
84 GBP2023-12-31
84 GBP2022-12-31
Fixed Assets
135,501 GBP2023-12-31
226,397 GBP2022-12-31
Debtors
2,311,577 GBP2023-12-31
2,260,547 GBP2022-12-31
Cash at bank and in hand
175,541 GBP2023-12-31
144,956 GBP2022-12-31
Current Assets
7,796,663 GBP2023-12-31
7,894,839 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,981,000 GBP2023-12-31
-3,525,864 GBP2022-12-31
Net Current Assets/Liabilities
4,815,663 GBP2023-12-31
4,368,975 GBP2022-12-31
Total Assets Less Current Liabilities
4,951,164 GBP2023-12-31
4,595,372 GBP2022-12-31
Net Assets/Liabilities
4,938,128 GBP2023-12-31
4,573,906 GBP2022-12-31
Equity
Called up share capital
2,000,000 GBP2023-12-31
2,000,000 GBP2022-12-31
2,000,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,938,128 GBP2023-12-31
2,573,906 GBP2022-12-31
2,100,730 GBP2021-12-31
Equity
4,938,128 GBP2023-12-31
4,573,906 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
554,222 GBP2023-01-01 ~ 2023-12-31
643,176 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-170,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-190,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,100 GBP2023-01-01 ~ 2023-12-31
11,185 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
442023-01-01 ~ 2023-12-31
462022-01-01 ~ 2022-12-31
Wages/Salaries
1,417,226 GBP2023-01-01 ~ 2023-12-31
1,371,217 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,484 GBP2023-01-01 ~ 2023-12-31
63,405 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,587,114 GBP2023-01-01 ~ 2023-12-31
1,556,957 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
275,606 GBP2023-01-01 ~ 2023-12-31
294,065 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,430 GBP2023-01-01 ~ 2023-12-31
-3,969 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
359,574 GBP2023-12-31
359,574 GBP2022-12-31
Computers
182,282 GBP2023-12-31
221,368 GBP2022-12-31
Motor vehicles
48,987 GBP2023-12-31
48,987 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
590,843 GBP2023-12-31
629,929 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-46,967 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-46,967 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
247,647 GBP2023-12-31
196,578 GBP2022-12-31
Computers
158,792 GBP2023-12-31
158,051 GBP2022-12-31
Motor vehicles
48,987 GBP2023-12-31
48,987 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
455,426 GBP2023-12-31
403,616 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
51,069 GBP2023-01-01 ~ 2023-12-31
Computers
7,359 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
58,428 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-6,618 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,618 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
111,927 GBP2023-12-31
162,996 GBP2022-12-31
Computers
23,490 GBP2023-12-31
63,317 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
5,309,545 GBP2023-12-31
5,489,336 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,082,096 GBP2023-12-31
2,137,335 GBP2022-12-31
Other Debtors
Current
42,572 GBP2023-12-31
30,448 GBP2022-12-31
Prepayments/Accrued Income
Current
186,909 GBP2023-12-31
92,764 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,311,577 GBP2023-12-31
2,260,547 GBP2022-12-31
Trade Creditors/Trade Payables
Current
253,249 GBP2023-12-31
790,827 GBP2022-12-31
Corporation Tax Payable
Current
181,244 GBP2023-12-31
162,913 GBP2022-12-31
Other Taxation & Social Security Payable
Current
312,132 GBP2023-12-31
296,167 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
112,769 GBP2023-12-31
117,925 GBP2022-12-31
Creditors
Current
2,981,000 GBP2023-12-31
3,525,864 GBP2022-12-31
Bank Borrowings
0 GBP2023-12-31
379,085 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
156,927 GBP2023-12-31
156,927 GBP2022-12-31
Between two and five year
431,549 GBP2023-12-31
588,476 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
588,476 GBP2023-12-31
745,403 GBP2022-12-31