Average Number of Employees
1982023-01-01 ~ 2023-12-31
1802022-01-01 ~ 2022-12-31
Turnover/Revenue
51,926,605 GBP2023-01-01 ~ 2023-12-31
53,608,443 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-42,285,538 GBP2023-01-01 ~ 2023-12-31
-42,411,891 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,641,067 GBP2023-01-01 ~ 2023-12-31
11,196,552 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-6,390,336 GBP2023-01-01 ~ 2023-12-31
-6,704,181 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,606,128 GBP2023-01-01 ~ 2023-12-31
-2,431,466 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
914,876 GBP2023-01-01 ~ 2023-12-31
2,433,023 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,216 GBP2023-01-01 ~ 2023-12-31
29,486 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
868,373 GBP2023-01-01 ~ 2023-12-31
2,421,048 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
625,598 GBP2023-01-01 ~ 2023-12-31
1,933,361 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,150,343 GBP2023-12-31
2,304,391 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
2,150,344 GBP2023-12-31
2,304,392 GBP2022-12-31
Total Inventories
19,046,138 GBP2023-12-31
11,617,724 GBP2022-12-31
Debtors
Current
10,573,611 GBP2023-12-31
10,464,155 GBP2022-12-31
Cash at bank and in hand
10,633 GBP2023-12-31
2,068,055 GBP2022-12-31
Current Assets
29,630,382 GBP2023-12-31
24,149,934 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-22,177,342 GBP2023-12-31
-16,095,988 GBP2022-12-31
Net Current Assets/Liabilities
7,453,040 GBP2023-12-31
8,053,946 GBP2022-12-31
Total Assets Less Current Liabilities
9,603,384 GBP2023-12-31
10,358,338 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,354,228 GBP2023-12-31
-2,711,584 GBP2022-12-31
Net Assets/Liabilities
6,655,533 GBP2023-12-31
6,029,935 GBP2022-12-31
Equity
Called up share capital
1,180 GBP2023-12-31
1,180 GBP2022-12-31
1,180 GBP2022-01-01
Share premium
670,016 GBP2023-12-31
670,016 GBP2022-12-31
670,016 GBP2022-01-01
Other miscellaneous reserve
165 GBP2023-12-31
165 GBP2022-12-31
165 GBP2022-01-01
Retained earnings (accumulated losses)
5,984,172 GBP2023-12-31
5,358,574 GBP2022-12-31
4,625,213 GBP2022-01-01
Equity
6,655,533 GBP2023-12-31
6,029,935 GBP2022-12-31
5,296,574 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
625,598 GBP2023-01-01 ~ 2023-12-31
1,933,361 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
625,598 GBP2023-01-01 ~ 2023-12-31
1,933,361 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
625,598 GBP2023-01-01 ~ 2023-12-31
1,933,361 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,200,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,200,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,200,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-1,200,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,100 GBP2023-01-01 ~ 2023-12-31
16,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,255,277 GBP2023-01-01 ~ 2023-12-31
3,822,924 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
404,023 GBP2023-01-01 ~ 2023-12-31
400,650 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,768,142 GBP2023-01-01 ~ 2023-12-31
4,338,130 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-17,189 GBP2023-01-01 ~ 2023-12-31
348,332 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
204,068 GBP2023-01-01 ~ 2023-12-31
459,999 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
1,200,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,733,222 GBP2023-12-31
3,701,338 GBP2022-12-31
Motor vehicles
1,146,741 GBP2023-12-31
804,077 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,879,963 GBP2023-12-31
4,505,415 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-91,452 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-91,452 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,622,442 GBP2022-12-31
Motor vehicles
578,582 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,201,024 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
405,452 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
214,596 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
620,048 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-91,452 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-91,452 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,027,894 GBP2023-12-31
Motor vehicles
701,726 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,729,620 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
1,705,328 GBP2023-12-31
2,078,896 GBP2022-12-31
Motor vehicles
445,015 GBP2023-12-31
225,495 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
300,348 GBP2023-12-31
Under hire purchased contracts or finance leases
300,348 GBP2023-12-31
Finished Goods/Goods for Resale
19,046,138 GBP2023-12-31
11,617,724 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
9,985,766 GBP2023-12-31
9,512,503 GBP2022-12-31
Other Debtors
Current
73,133 GBP2023-12-31
580,151 GBP2022-12-31
Prepayments/Accrued Income
Current
431,210 GBP2023-12-31
371,501 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
83,502 GBP2023-12-31
Bank Overdrafts
-444,309 GBP2023-12-31
Cash and Cash Equivalents
-433,676 GBP2023-12-31
2,068,055 GBP2022-12-31
Bank Overdrafts
Current
444,309 GBP2023-12-31
Bank Borrowings
Current
200,000 GBP2023-12-31
219,672 GBP2022-12-31
Trade Creditors/Trade Payables
Current
20,133,745 GBP2023-12-31
14,094,935 GBP2022-12-31
Corporation Tax Payable
Current
156,534 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
56,418 GBP2023-12-31
Other Creditors
Current
16,660 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,326,210 GBP2023-12-31
1,624,847 GBP2022-12-31
Creditors
Current
22,177,342 GBP2023-12-31
16,095,988 GBP2022-12-31
Bank Borrowings
Non-current
401,946 GBP2023-12-31
565,564 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
190,202 GBP2023-12-31
Amounts owed to group undertakings
Non-current
762,080 GBP2023-12-31
2,146,020 GBP2022-12-31
Creditors
Non-current
1,354,228 GBP2023-12-31
2,711,584 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2023-12-31
219,672 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
200,000 GBP2023-12-31
219,672 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
200,000 GBP2023-12-31
219,672 GBP2022-12-31
Non-current, Between two and five year
201,946 GBP2023-12-31
345,892 GBP2022-12-31
Total Borrowings
601,946 GBP2023-12-31
785,236 GBP2022-12-31
Minimum gross finance lease payments owing
246,620 GBP2023-12-31
Net Deferred Tax Liability/Asset
466,494 GBP2023-12-31
483,683 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-17,189 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
466,494 GBP2023-12-31
483,683 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
113,500 shares2023-12-31
113,500 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
4,500 shares2023-12-31
4,500 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31