Average Number of Employees
632023-01-01 ~ 2023-12-31
482022-01-01 ~ 2022-12-31
Turnover/Revenue
60,278,079 GBP2023-01-01 ~ 2023-12-31
53,349,232 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-45,734,903 GBP2023-01-01 ~ 2023-12-31
-41,129,497 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
14,543,176 GBP2023-01-01 ~ 2023-12-31
12,219,735 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,914,499 GBP2023-01-01 ~ 2023-12-31
-5,738,441 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
6,637,777 GBP2023-01-01 ~ 2023-12-31
6,481,294 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
159,150 GBP2023-01-01 ~ 2023-12-31
2,395 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-10,998 GBP2023-01-01 ~ 2023-12-31
-11,996 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
6,785,929 GBP2023-01-01 ~ 2023-12-31
6,471,693 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
5,163,622 GBP2023-01-01 ~ 2023-12-31
5,214,896 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
5,129,427 GBP2023-01-01 ~ 2023-12-31
4,433,916 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
398,173 GBP2022-12-31
Property, Plant & Equipment
1,392,257 GBP2023-12-31
1,245,322 GBP2022-12-31
Fixed Assets - Investments
51,000 GBP2023-12-31
51,000 GBP2022-12-31
Fixed Assets
1,443,257 GBP2023-12-31
1,694,495 GBP2022-12-31
Total Inventories
17,814,891 GBP2023-12-31
21,911,319 GBP2022-12-31
Debtors
Current
6,584,684 GBP2023-12-31
5,779,505 GBP2022-12-31
Cash at bank and in hand
12,868,719 GBP2023-12-31
1,974,794 GBP2022-12-31
Current Assets
37,268,294 GBP2023-12-31
29,665,618 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,537,910 GBP2023-12-31
-5,259,531 GBP2022-12-31
Net Current Assets/Liabilities
29,730,384 GBP2023-12-31
24,406,087 GBP2022-12-31
Total Assets Less Current Liabilities
31,173,641 GBP2023-12-31
26,100,582 GBP2022-12-31
Net Assets/Liabilities
31,173,641 GBP2023-12-31
26,044,214 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
200 GBP2022-01-01
Other miscellaneous reserve
-498,683 GBP2023-12-31
-464,488 GBP2022-12-31
316,492 GBP2022-01-01
Retained earnings (accumulated losses)
31,672,124 GBP2023-12-31
26,508,502 GBP2022-12-31
23,293,606 GBP2022-01-01
Equity
31,173,641 GBP2023-12-31
26,044,214 GBP2022-12-31
23,610,298 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
5,163,622 GBP2023-01-01 ~ 2023-12-31
5,214,896 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,163,622 GBP2023-01-01 ~ 2023-12-31
5,214,896 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
123,267 GBP2023-01-01 ~ 2023-12-31
101,767 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
12,868,719 GBP2023-12-31
1,974,794 GBP2022-12-31
10,498,214 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
202023-01-01 ~ 2023-12-31
Computers
202023-01-01 ~ 2023-12-31
Audit Fees/Expenses
24,100 GBP2023-01-01 ~ 2023-12-31
24,100 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,136,738 GBP2023-01-01 ~ 2023-12-31
2,487,752 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
364,318 GBP2023-01-01 ~ 2023-12-31
362,163 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,717,878 GBP2023-01-01 ~ 2023-12-31
3,045,005 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
211,643 GBP2023-01-01 ~ 2023-12-31
200,723 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-113,868 GBP2023-01-01 ~ 2023-12-31
14,197 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,594,693 GBP2023-01-01 ~ 2023-12-31
1,229,622 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
398,173 GBP2023-12-31
398,173 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
398,173 GBP2023-12-31
Intangible Assets
Development expenditure
398,173 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,321,742 GBP2023-12-31
1,321,742 GBP2022-12-31
Motor vehicles
382,051 GBP2023-12-31
129,557 GBP2022-12-31
Furniture and fittings
255,883 GBP2023-12-31
255,883 GBP2022-12-31
Computers
279,087 GBP2023-12-31
279,087 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,238,763 GBP2023-12-31
1,986,269 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-17,708 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-17,708 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
123,346 GBP2022-12-31
Furniture and fittings
168,099 GBP2022-12-31
Computers
241,316 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
740,947 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
40,699 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
28,965 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
17,914 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
123,267 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-17,708 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-17,708 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
146,337 GBP2023-12-31
Furniture and fittings
197,064 GBP2023-12-31
Computers
259,230 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
846,506 GBP2023-12-31
Property, Plant & Equipment
Buildings
1,077,867 GBP2023-12-31
1,113,556 GBP2022-12-31
Motor vehicles
235,714 GBP2023-12-31
6,211 GBP2022-12-31
Furniture and fittings
58,819 GBP2023-12-31
87,784 GBP2022-12-31
Computers
19,857 GBP2023-12-31
37,771 GBP2022-12-31
Finished Goods/Goods for Resale
17,814,891 GBP2023-12-31
21,911,319 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
90,456 GBP2023-12-31
528,779 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,104,849 GBP2023-12-31
5,033,945 GBP2022-12-31
Other Debtors
Current
48,367 GBP2023-12-31
48,390 GBP2022-12-31
Prepayments/Accrued Income
Current
283,512 GBP2023-12-31
168,391 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
57,500 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,641,754 GBP2023-12-31
2,839,387 GBP2022-12-31
Amounts owed to group undertakings
Current
52,321 GBP2022-12-31
Corporation Tax Payable
Current
1,017,660 GBP2023-12-31
259,591 GBP2022-12-31
Taxation/Social Security Payable
Current
768,655 GBP2023-12-31
444,966 GBP2022-12-31
Other Creditors
Current
246,136 GBP2023-12-31
263,774 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,365,022 GBP2023-12-31
935,004 GBP2022-12-31
Creditors
Current
7,537,910 GBP2023-12-31
5,259,531 GBP2022-12-31
Net Deferred Tax Liability/Asset
57,500 GBP2023-12-31
-56,368 GBP2022-12-31
-42,171 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
113,868 GBP2023-01-01 ~ 2023-12-31
-14,197 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-114,213 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-12-31
200 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31