Par Value of Share
Class 1 ordinary share
12022-12-31 ~ 2023-12-30
Turnover/Revenue
16,787,001 GBP2022-12-31 ~ 2023-12-30
20,514,950 GBP2021-12-31 ~ 2022-12-30
Cost of Sales
-13,559,604 GBP2022-12-31 ~ 2023-12-30
-17,066,222 GBP2021-12-31 ~ 2022-12-30
Gross Profit/Loss
3,227,397 GBP2022-12-31 ~ 2023-12-30
3,448,728 GBP2021-12-31 ~ 2022-12-30
Administrative Expenses
-1,854,769 GBP2022-12-31 ~ 2023-12-30
-2,541,143 GBP2021-12-31 ~ 2022-12-30
Operating Profit/Loss
1,372,628 GBP2022-12-31 ~ 2023-12-30
907,585 GBP2021-12-31 ~ 2022-12-30
Profit/Loss on Ordinary Activities Before Tax
1,317,567 GBP2022-12-31 ~ 2023-12-30
851,496 GBP2021-12-31 ~ 2022-12-30
Profit/Loss
1,062,999 GBP2022-12-31 ~ 2023-12-30
605,452 GBP2021-12-31 ~ 2022-12-30
Comprehensive Income/Expense
1,062,999 GBP2022-12-31 ~ 2023-12-30
605,452 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment
95,393 GBP2023-12-30
49,312 GBP2022-12-30
Fixed Assets - Investments
1 GBP2023-12-30
1 GBP2022-12-30
Fixed Assets
95,394 GBP2023-12-30
49,313 GBP2022-12-30
Total Inventories
451,746 GBP2023-12-30
357,295 GBP2022-12-30
Debtors
2,818,720 GBP2023-12-30
3,615,318 GBP2022-12-30
Cash at bank and in hand
1,653,735 GBP2023-12-30
1,783,311 GBP2022-12-30
Current Assets
4,924,201 GBP2023-12-30
5,755,924 GBP2022-12-30
Net Current Assets/Liabilities
2,746,630 GBP2023-12-30
2,648,620 GBP2022-12-30
Total Assets Less Current Liabilities
2,842,024 GBP2023-12-30
2,697,933 GBP2022-12-30
Net Assets/Liabilities
2,829,595 GBP2023-12-30
2,492,977 GBP2022-12-30
Equity
Called up share capital
50,000 GBP2023-12-30
50,000 GBP2022-12-30
50,000 GBP2021-12-30
Retained earnings (accumulated losses)
2,779,595 GBP2023-12-30
2,442,977 GBP2022-12-30
2,113,525 GBP2021-12-30
Equity
2,829,595 GBP2023-12-30
2,492,977 GBP2022-12-30
2,163,525 GBP2021-12-30
Dividends Paid
Retained earnings (accumulated losses)
-726,381 GBP2022-12-31 ~ 2023-12-30
-276,000 GBP2021-12-31 ~ 2022-12-30
Dividends Paid
-726,381 GBP2022-12-31 ~ 2023-12-30
-276,000 GBP2021-12-31 ~ 2022-12-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,062,999 GBP2022-12-31 ~ 2023-12-30
605,452 GBP2021-12-31 ~ 2022-12-30
Wages/Salaries
1,305,048 GBP2022-12-31 ~ 2023-12-30
1,276,845 GBP2021-12-31 ~ 2022-12-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,565 GBP2022-12-31 ~ 2023-12-30
20,255 GBP2021-12-31 ~ 2022-12-30
Staff Costs/Employee Benefits Expense
1,324,613 GBP2022-12-31 ~ 2023-12-30
1,297,100 GBP2021-12-31 ~ 2022-12-30
Average Number of Employees
462022-12-31 ~ 2023-12-30
492021-12-31 ~ 2022-12-30
Director Remuneration
285,144 GBP2022-12-31 ~ 2023-12-30
387,007 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
26,063 GBP2022-12-31 ~ 2023-12-30
24,727 GBP2021-12-31 ~ 2022-12-30
Audit Fees/Expenses
14,650 GBP2022-12-31 ~ 2023-12-30
13,950 GBP2021-12-31 ~ 2022-12-30
Current Tax for the Period
254,602 GBP2022-12-31 ~ 2023-12-30
248,537 GBP2021-12-31 ~ 2022-12-30
Tax Expense/Credit at Applicable Tax Rate
309,681 GBP2022-12-31 ~ 2023-12-30
161,784 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
15,714 GBP2023-12-30
32,212 GBP2022-12-30
Furniture and fittings
249,642 GBP2023-12-30
380,631 GBP2022-12-30
Motor vehicles
46,186 GBP2023-12-30
8,215 GBP2022-12-30
Property, Plant & Equipment - Gross Cost
381,670 GBP2023-12-30
491,186 GBP2022-12-30
Property, Plant & Equipment - Disposals
Plant and equipment
-16,498 GBP2022-12-31 ~ 2023-12-30
Furniture and fittings
-165,260 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Disposals
-181,758 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
15,495 GBP2023-12-30
31,889 GBP2022-12-30
Furniture and fittings
197,242 GBP2023-12-30
339,650 GBP2022-12-30
Motor vehicles
8,848 GBP2023-12-30
8,215 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
286,277 GBP2023-12-30
441,874 GBP2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
104 GBP2022-12-31 ~ 2023-12-30
Furniture and fittings
22,754 GBP2022-12-31 ~ 2023-12-30
Motor vehicles
633 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
26,063 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-16,498 GBP2022-12-31 ~ 2023-12-30
Furniture and fittings
-165,162 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-181,660 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment
Plant and equipment
219 GBP2023-12-30
323 GBP2022-12-30
Furniture and fittings
52,400 GBP2023-12-30
40,981 GBP2022-12-30
Motor vehicles
37,338 GBP2023-12-30
Finished Goods
451,746 GBP2023-12-30
357,295 GBP2022-12-30
Trade Debtors/Trade Receivables
Current
2,470,591 GBP2023-12-30
3,301,674 GBP2022-12-30
Other Debtors
Current
148 GBP2023-12-30
1,916 GBP2022-12-30
Amount of value-added tax that is recoverable
Current
23,179 GBP2023-12-30
21,030 GBP2022-12-30
Prepayments/Accrued Income
Current
319,747 GBP2023-12-30
270,154 GBP2022-12-30
Debtors
Current, Amounts falling due within one year
2,818,720 GBP2023-12-30
3,615,318 GBP2022-12-30
Bank Borrowings/Overdrafts
Current
75,000 GBP2022-12-30
Trade Creditors/Trade Payables
Current
1,577,305 GBP2023-12-30
1,405,284 GBP2022-12-30
Corporation Tax Payable
Current
254,568 GBP2023-12-30
248,537 GBP2022-12-30
Other Taxation & Social Security Payable
Current
30,431 GBP2023-12-30
687,350 GBP2022-12-30
Other Creditors
Current
23,229 GBP2023-12-30
142,950 GBP2022-12-30
Accrued Liabilities/Deferred Income
Current
217,813 GBP2023-12-30
518,183 GBP2022-12-30
Bank Borrowings/Overdrafts
Non-current
187,500 GBP2022-12-30
Bank Borrowings
Current, Amounts falling due within one year
75,000 GBP2022-12-30
Non-current, Between one and two years
75,000 GBP2022-12-30
Non-current, Between two and five year
112,500 GBP2022-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
121,929 GBP2023-12-30
101,290 GBP2022-12-30
Between one and five year
92,830 GBP2023-12-30
141,377 GBP2022-12-30
All periods
214,759 GBP2023-12-30
242,667 GBP2022-12-30
Bank Borrowings
Secured
262,500 GBP2022-12-30
Total Borrowings
Secured
2,081 GBP2023-12-30
390,097 GBP2022-12-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
12,429 GBP2023-12-30
12,429 GBP2022-12-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-30