Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
25,116,497 GBP2023-01-01 ~ 2023-12-31
23,284,619 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
22,982,274 GBP2023-01-01 ~ 2023-12-31
20,944,759 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,134,223 GBP2023-01-01 ~ 2023-12-31
2,339,860 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
555,565 GBP2023-01-01 ~ 2023-12-31
2,368,721 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,608,658 GBP2023-01-01 ~ 2023-12-31
54,889 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
3,051 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,605,607 GBP2023-01-01 ~ 2023-12-31
54,889 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
17,783 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,587,824 GBP2023-01-01 ~ 2023-12-31
54,889 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,587,824 GBP2023-01-01 ~ 2023-12-31
54,889 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
406,319 GBP2023-12-31
355,107 GBP2022-12-31
Total Inventories
3,165,832 GBP2023-12-31
3,390,991 GBP2022-12-31
Debtors
790,913 GBP2023-12-31
640,304 GBP2022-12-31
Cash at bank and in hand
1,902 GBP2023-12-31
7,804 GBP2022-12-31
Current Assets
3,958,647 GBP2023-12-31
4,039,099 GBP2022-12-31
Creditors
Current
1,814,190 GBP2023-12-31
3,449,036 GBP2022-12-31
Net Current Assets/Liabilities
2,144,457 GBP2023-12-31
590,063 GBP2022-12-31
Total Assets Less Current Liabilities
2,550,776 GBP2023-12-31
945,170 GBP2022-12-31
Net Assets/Liabilities
2,512,494 GBP2023-12-31
924,670 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,412,494 GBP2023-12-31
824,670 GBP2022-12-31
769,781 GBP2021-12-31
Equity
2,512,494 GBP2023-12-31
924,670 GBP2022-12-31
869,781 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,587,824 GBP2023-01-01 ~ 2023-12-31
54,889 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,364,171 GBP2023-01-01 ~ 2023-12-31
1,395,918 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
130,163 GBP2023-01-01 ~ 2023-12-31
145,854 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,305 GBP2023-01-01 ~ 2023-12-31
28,739 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,521,639 GBP2023-01-01 ~ 2023-12-31
1,570,511 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
432023-01-01 ~ 2023-12-31
412022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
23,700 GBP2023-01-01 ~ 2023-12-31
19,381 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,250 GBP2023-01-01 ~ 2023-12-31
7,250 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
305,065 GBP2023-01-01 ~ 2023-12-31
10,429 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
169,789 GBP2023-12-31
141,782 GBP2022-12-31
Plant and equipment
224,099 GBP2023-12-31
215,503 GBP2022-12-31
Furniture and fittings
213,928 GBP2023-12-31
175,619 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
607,816 GBP2023-12-31
532,904 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
5,782 GBP2023-12-31
4,486 GBP2022-12-31
Plant and equipment
152,168 GBP2023-12-31
145,015 GBP2022-12-31
Furniture and fittings
43,547 GBP2023-12-31
28,296 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
201,497 GBP2023-12-31
177,797 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,296 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
7,153 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
15,251 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
23,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
164,007 GBP2023-12-31
137,296 GBP2022-12-31
Plant and equipment
71,931 GBP2023-12-31
70,488 GBP2022-12-31
Furniture and fittings
170,381 GBP2023-12-31
147,323 GBP2022-12-31
Finished Goods
2,578,697 GBP2023-12-31
3,190,299 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
540,819 GBP2023-12-31
465,907 GBP2022-12-31
Other Debtors
Current
250,094 GBP2023-12-31
174,397 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
790,913 GBP2023-12-31
640,304 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
79,250 GBP2023-12-31
212,510 GBP2022-12-31
Trade Creditors/Trade Payables
Current
625,577 GBP2023-12-31
1,044,660 GBP2022-12-31
Amounts owed to group undertakings
Current
350,001 GBP2023-12-31
1,688,800 GBP2022-12-31
Other Taxation & Social Security Payable
Current
32,401 GBP2023-12-31
30,217 GBP2022-12-31
Other Creditors
Current
589,226 GBP2023-12-31
200,692 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
91,789 GBP2023-12-31
128,015 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
38,282 GBP2023-12-31
20,500 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,587,824 GBP2023-01-01 ~ 2023-12-31