Cost of Sales
-85,679,167 GBP2023-01-01 ~ 2023-12-31
-81,414,103 GBP2021-12-31 ~ 2022-12-30
Administrative Expenses
-9,302,708 GBP2023-01-01 ~ 2023-12-31
-9,057,384 GBP2021-12-31 ~ 2022-12-30
Other Interest Receivable/Similar Income (Finance Income)
3,369 GBP2023-01-01 ~ 2023-12-31
5,699 GBP2021-12-31 ~ 2022-12-30
Profit/Loss on Ordinary Activities Before Tax
1,008,383 GBP2023-01-01 ~ 2023-12-31
804,092 GBP2021-12-31 ~ 2022-12-30
Profit/Loss
753,474 GBP2023-01-01 ~ 2023-12-31
633,789 GBP2021-12-31 ~ 2022-12-30
Intangible Assets
Goodwill
351,439 GBP2023-12-31
409,302 GBP2022-12-30
Property, Plant & Equipment
1,090,160 GBP2023-12-31
781,561 GBP2022-12-30
Fixed Assets
1,441,599 GBP2023-12-31
1,190,863 GBP2022-12-30
Debtors
5,706,133 GBP2023-12-31
8,050,077 GBP2022-12-30
Cash at bank and in hand
1,521,278 GBP2023-12-31
1,347,577 GBP2022-12-30
Current Assets
27,218,010 GBP2023-12-31
27,749,569 GBP2022-12-30
Creditors
Current, Amounts falling due within one year
-21,251,709 GBP2023-12-31
-22,576,068 GBP2022-12-30
Net Current Assets/Liabilities
5,966,301 GBP2023-12-31
5,173,501 GBP2022-12-30
Total Assets Less Current Liabilities
7,407,900 GBP2023-12-31
6,364,364 GBP2022-12-30
Creditors
Non-current, Amounts falling due after one year
-219,788 GBP2023-12-31
0 GBP2022-12-30
Net Assets/Liabilities
7,033,189 GBP2023-12-31
6,279,715 GBP2022-12-30
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-30
1 GBP2021-12-30
Capital redemption reserve
1,900,000 GBP2023-12-31
1,900,000 GBP2022-12-30
1,900,000 GBP2021-12-30
Retained earnings (accumulated losses)
5,133,188 GBP2023-12-31
4,379,714 GBP2022-12-30
4,040,925 GBP2021-12-30
Equity
7,033,189 GBP2023-12-31
6,279,715 GBP2022-12-30
Profit/Loss
Retained earnings (accumulated losses)
753,474 GBP2023-01-01 ~ 2023-12-31
633,789 GBP2021-12-31 ~ 2022-12-30
Dividends Paid
Retained earnings (accumulated losses)
-295,000 GBP2021-12-31 ~ 2022-12-30
Audit Fees/Expenses
19,325 GBP2023-01-01 ~ 2023-12-31
16,500 GBP2021-12-31 ~ 2022-12-30
Average Number of Employees
1532023-01-01 ~ 2023-12-31
1622021-12-31 ~ 2022-12-30
Wages/Salaries
4,966,770 GBP2023-01-01 ~ 2023-12-31
4,856,492 GBP2021-12-31 ~ 2022-12-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,566 GBP2023-01-01 ~ 2023-12-31
118,213 GBP2021-12-31 ~ 2022-12-30
Staff Costs/Employee Benefits Expense
5,614,258 GBP2023-01-01 ~ 2023-12-31
5,541,748 GBP2021-12-31 ~ 2022-12-30
Director Remuneration
140,737 GBP2023-01-01 ~ 2023-12-31
144,721 GBP2021-12-31 ~ 2022-12-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
66,069 GBP2023-01-01 ~ 2023-12-31
25,887 GBP2021-12-31 ~ 2022-12-30
Intangible Assets - Gross Cost
Goodwill
578,624 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
227,185 GBP2023-12-31
169,322 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
57,863 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
406,716 GBP2023-12-31
338,707 GBP2022-12-31
Furniture and fittings
1,185,619 GBP2023-12-31
800,935 GBP2022-12-31
Computers
202,491 GBP2023-12-31
191,886 GBP2022-12-31
Motor vehicles
95,882 GBP2023-12-31
13,691 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,890,708 GBP2023-12-31
1,345,219 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-500 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
189,217 GBP2023-12-31
127,663 GBP2022-12-31
Furniture and fittings
437,138 GBP2023-12-31
315,064 GBP2022-12-31
Computers
158,967 GBP2023-12-31
118,193 GBP2022-12-31
Motor vehicles
15,226 GBP2023-12-31
2,738 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
800,548 GBP2023-12-31
563,658 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
61,554 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
122,074 GBP2023-01-01 ~ 2023-12-31
Computers
40,774 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
12,488 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
236,890 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
217,499 GBP2023-12-31
211,044 GBP2022-12-30
Furniture and fittings
748,481 GBP2023-12-31
485,871 GBP2022-12-30
Computers
43,524 GBP2023-12-31
73,693 GBP2022-12-30
Motor vehicles
80,656 GBP2023-12-31
10,953 GBP2022-12-30
Finished Goods/Goods for Resale
19,604,310 GBP2023-12-31
18,065,743 GBP2022-12-30
Trade Debtors/Trade Receivables
Current
2,916,277 GBP2023-12-31
4,022,915 GBP2022-12-30
Amounts Owed by Group Undertakings
Current
499,995 GBP2023-12-31
499,995 GBP2022-12-30
Other Debtors
Current
1,907,451 GBP2023-12-31
3,158,054 GBP2022-12-30
Prepayments/Accrued Income
Current
382,410 GBP2023-12-31
369,113 GBP2022-12-30
Debtors
Current, Amounts falling due within one year
5,706,133 GBP2023-12-31
8,050,077 GBP2022-12-30
Other Remaining Borrowings
Current
71,780 GBP2023-12-31
0 GBP2022-12-30
Trade Creditors/Trade Payables
Current
18,404,253 GBP2023-12-31
19,803,206 GBP2022-12-30
Corporation Tax Payable
Current
184,635 GBP2023-12-31
136,717 GBP2022-12-30
Other Taxation & Social Security Payable
Current
669,993 GBP2023-12-31
758,262 GBP2022-12-30
Other Creditors
Current
1,092,320 GBP2023-12-31
1,063,711 GBP2022-12-30
Accrued Liabilities/Deferred Income
Current
828,728 GBP2023-12-31
814,172 GBP2022-12-30
Creditors
Current
21,251,709 GBP2023-12-31
22,576,068 GBP2022-12-30
Other Remaining Borrowings
Non-current
219,788 GBP2023-12-31
0 GBP2022-12-30
Total Borrowings
Current
71,780 GBP2023-12-31
0 GBP2022-12-30
Non-current
219,788 GBP2023-12-31
0 GBP2022-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
611,000 GBP2023-12-31
611,000 GBP2022-12-30
Between two and five year
2,444,000 GBP2023-12-31
2,444,000 GBP2022-12-30
More than five year
2,834,167 GBP2023-12-31
3,448,667 GBP2022-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,889,167 GBP2023-12-31
6,503,667 GBP2022-12-30