Cost of Sales
-6,795,287 GBP2023-01-01 ~ 2023-12-31
-4,988,670 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,277,031 GBP2023-01-01 ~ 2023-12-31
-3,904,484 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,333 GBP2023-01-01 ~ 2023-12-31
1,498 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
753,742 GBP2023-01-01 ~ 2023-12-31
780,227 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
673,339 GBP2023-01-01 ~ 2023-12-31
694,864 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
59,647 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment
195,937 GBP2023-12-31
175,369 GBP2022-12-31
Fixed Assets - Investments
5 GBP2023-12-31
5 GBP2022-12-31
Fixed Assets
255,589 GBP2023-12-31
175,374 GBP2022-12-31
Cash at bank and in hand
1,202,345 GBP2023-12-31
446,008 GBP2022-12-31
Current Assets
5,407,734 GBP2023-12-31
4,675,596 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,979,101 GBP2023-12-31
Net Current Assets/Liabilities
3,428,633 GBP2023-12-31
2,815,524 GBP2022-12-31
Total Assets Less Current Liabilities
3,684,222 GBP2023-12-31
2,990,898 GBP2022-12-31
Net Assets/Liabilities
3,626,136 GBP2023-12-31
2,952,798 GBP2022-12-31
Equity
Called up share capital
300,000 GBP2023-12-31
300,000 GBP2022-12-31
300,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,326,136 GBP2023-12-31
2,652,798 GBP2022-12-31
1,957,934 GBP2021-12-31
Equity
3,626,136 GBP2023-12-31
2,952,798 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
673,339 GBP2023-01-01 ~ 2023-12-31
694,864 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
27,450 GBP2023-01-01 ~ 2023-12-31
26,800 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
892023-01-01 ~ 2023-12-31
822022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
211,425 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,826,652 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
260,520 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,553 GBP2023-01-01 ~ 2023-12-31
15,670 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
59,647 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
37,054 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
69,881 GBP2023-12-31
91,746 GBP2022-12-31
Furniture and fittings
120,496 GBP2023-12-31
120,496 GBP2022-12-31
Motor vehicles
210,520 GBP2023-12-31
146,507 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
437,951 GBP2023-12-31
358,749 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-9,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-9,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
33,960 GBP2023-12-31
25,418 GBP2022-12-31
Furniture and fittings
118,755 GBP2023-12-31
101,373 GBP2022-12-31
Motor vehicles
89,299 GBP2023-12-31
56,589 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
242,014 GBP2023-12-31
183,380 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
8,542 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
17,382 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
40,070 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
65,994 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-7,360 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-7,360 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
37,054 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
35,921 GBP2023-12-31
66,328 GBP2022-12-31
Furniture and fittings
1,741 GBP2023-12-31
19,123 GBP2022-12-31
Motor vehicles
121,221 GBP2023-12-31
89,918 GBP2022-12-31
Investments in group undertakings and participating interests
5 GBP2023-12-31
5 GBP2022-12-31
Finished Goods/Goods for Resale
1,663,592 GBP2023-12-31
1,714,927 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,203,485 GBP2023-12-31
2,218,170 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
42,486 GBP2023-12-31
0 GBP2022-12-31
Other Debtors
Current
1,470 GBP2023-12-31
1,106 GBP2022-12-31
Prepayments/Accrued Income
Current
81,659 GBP2023-12-31
90,126 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,329,100 GBP2023-12-31
Amounts falling due within one year, Current
2,309,402 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
30,061 GBP2023-12-31
0 GBP2022-12-31
Other Remaining Borrowings
Current
0 GBP2023-12-31
500,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
533,099 GBP2023-12-31
311,551 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
49,160 GBP2022-12-31
Other Taxation & Social Security Payable
Current
319,114 GBP2023-12-31
197,189 GBP2022-12-31
Other Creditors
Current
0 GBP2023-12-31
2,852 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
413,472 GBP2023-12-31
284,276 GBP2022-12-31
Creditors
Current
1,979,101 GBP2023-12-31
1,860,072 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
42,049 GBP2023-12-31
60,681 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
42,049 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
42,049 GBP2023-12-31
102,730 GBP2022-12-31
Bank Overdrafts
-30,061 GBP2023-12-31
0 GBP2022-12-31