Cost of Sales
-6,314,612 GBP2023-01-01 ~ 2023-12-31
-6,462,414 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,030,870 GBP2023-01-01 ~ 2023-12-31
-8,032,510 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,345 GBP2023-01-01 ~ 2023-12-31
1,655 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
846,458 GBP2023-01-01 ~ 2023-12-31
744,137 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
652,279 GBP2023-01-01 ~ 2023-12-31
553,664 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
864,562 GBP2023-12-31
949,377 GBP2022-12-31
Debtors
Current
13,093,955 GBP2023-12-31
Debtors
13,039,689 GBP2022-12-31
Cash at bank and in hand
1,150,794 GBP2023-12-31
1,699,389 GBP2022-12-31
Current Assets
16,569,157 GBP2023-12-31
17,755,488 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,316,492 GBP2023-12-31
-7,695,376 GBP2022-12-31
Net Current Assets/Liabilities
10,252,665 GBP2023-12-31
10,060,112 GBP2022-12-31
Total Assets Less Current Liabilities
11,117,227 GBP2023-12-31
11,009,489 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,976,381 GBP2023-12-31
-1,248,922 GBP2022-12-31
Net Assets/Liabilities
8,840,846 GBP2023-12-31
9,460,567 GBP2022-12-31
Equity
Called up share capital
20,002 GBP2023-12-31
20,002 GBP2022-12-31
20,002 GBP2021-12-31
Retained earnings (accumulated losses)
8,820,844 GBP2023-12-31
9,440,565 GBP2022-12-31
10,026,901 GBP2021-12-31
Equity
8,840,846 GBP2023-12-31
9,460,567 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
652,279 GBP2023-01-01 ~ 2023-12-31
553,664 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,140,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,272,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
40,000 GBP2023-01-01 ~ 2023-12-31
37,200 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1372023-01-01 ~ 2023-12-31
1412022-01-01 ~ 2022-12-31
Wages/Salaries
2,458,619 GBP2023-01-01 ~ 2023-12-31
2,319,319 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,012 GBP2023-01-01 ~ 2023-12-31
54,424 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,712,004 GBP2023-01-01 ~ 2023-12-31
2,557,321 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
175,017 GBP2023-01-01 ~ 2023-12-31
24,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,149 GBP2023-01-01 ~ 2023-12-31
16,628 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,800,881 GBP2023-12-31
1,800,881 GBP2022-12-31
Furniture and fittings
194,671 GBP2023-12-31
194,671 GBP2022-12-31
Computers
263,953 GBP2023-12-31
256,955 GBP2022-12-31
Motor vehicles
265,318 GBP2023-12-31
225,043 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,524,823 GBP2023-12-31
2,477,550 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-77,276 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-77,276 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,209,558 GBP2023-12-31
1,086,063 GBP2022-12-31
Furniture and fittings
107,033 GBP2023-12-31
78,648 GBP2022-12-31
Computers
257,770 GBP2023-12-31
256,006 GBP2022-12-31
Motor vehicles
85,900 GBP2023-12-31
107,456 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,660,261 GBP2023-12-31
1,528,173 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
123,495 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
28,385 GBP2023-01-01 ~ 2023-12-31
Computers
1,764 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
42,841 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
196,485 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-64,397 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-64,397 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
591,323 GBP2023-12-31
714,818 GBP2022-12-31
Furniture and fittings
87,638 GBP2023-12-31
116,023 GBP2022-12-31
Computers
6,183 GBP2023-12-31
949 GBP2022-12-31
Motor vehicles
179,418 GBP2023-12-31
117,587 GBP2022-12-31
Finished Goods/Goods for Resale
2,324,408 GBP2023-12-31
3,016,410 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
747,152 GBP2023-12-31
788,906 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
11,682,460 GBP2023-12-31
11,673,292 GBP2022-12-31
Other Debtors
Current
19,471 GBP2023-12-31
179,347 GBP2022-12-31
Prepayments/Accrued Income
Current
465,090 GBP2023-12-31
186,213 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
12,914,173 GBP2023-12-31
12,827,758 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,248,208 GBP2023-12-31
161,297 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
36,453 GBP2023-12-31
48,672 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,366,284 GBP2023-12-31
2,980,333 GBP2022-12-31
Corporation Tax Payable
Current
147,779 GBP2023-12-31
540,887 GBP2022-12-31
Other Taxation & Social Security Payable
Current
2,502,374 GBP2023-12-31
2,895,953 GBP2022-12-31
Other Creditors
Current
476,749 GBP2023-12-31
322,028 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
489,699 GBP2023-12-31
697,021 GBP2022-12-31
Creditors
Current
6,316,492 GBP2023-12-31
7,695,376 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,731,526 GBP2023-12-31
1,023,758 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
144,855 GBP2023-12-31
79,979 GBP2022-12-31
Creditors
Non-current
1,976,381 GBP2023-12-31
1,248,922 GBP2022-12-31
Bank Borrowings
2,979,734 GBP2023-12-31
1,185,055 GBP2022-12-31
Total Borrowings
Current
1,248,208 GBP2023-12-31
161,297 GBP2022-12-31
Non-current
1,731,526 GBP2023-12-31
1,023,758 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
36,453 GBP2023-12-31
48,672 GBP2022-12-31
Minimum gross finance lease payments owing
181,308 GBP2023-12-31
128,651 GBP2022-12-31
Amounts received in advance for goods or services to be provided in the future
148,946 GBP2023-12-31
194,370 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,012,257 GBP2023-12-31
958,599 GBP2022-12-31
Between two and five year
1,587,544 GBP2023-12-31
2,209,761 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,599,801 GBP2023-12-31
3,168,360 GBP2022-12-31