Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
137,301,518 GBP2023-01-01 ~ 2023-12-31
117,272,162 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-121,358,623 GBP2023-01-01 ~ 2023-12-31
-102,716,774 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
15,942,895 GBP2023-01-01 ~ 2023-12-31
14,555,388 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-138,721 GBP2023-01-01 ~ 2023-12-31
-128,802 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-10,962,435 GBP2023-01-01 ~ 2023-12-31
-10,071,014 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
4,841,739 GBP2023-01-01 ~ 2023-12-31
4,355,572 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,590,673 GBP2023-01-01 ~ 2023-12-31
3,769,845 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,782,187 GBP2023-01-01 ~ 2023-12-31
3,065,125 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,380,886 GBP2023-12-31
1,998,699 GBP2022-12-31
1,733,574 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,400,000 GBP2023-01-01 ~ 2023-12-31
-2,800,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,257,316 GBP2023-12-31
1,109,925 GBP2022-12-31
Total Inventories
13,105,213 GBP2023-12-31
13,873,970 GBP2022-12-31
Debtors
8,349,445 GBP2023-12-31
4,854,796 GBP2022-12-31
Cash at bank and in hand
2,076,764 GBP2023-12-31
5,243,953 GBP2022-12-31
Current Assets
23,531,422 GBP2023-12-31
23,972,719 GBP2022-12-31
Net Current Assets/Liabilities
3,378,647 GBP2023-12-31
3,130,083 GBP2022-12-31
Total Assets Less Current Liabilities
4,635,963 GBP2023-12-31
4,240,008 GBP2022-12-31
Creditors
Non-current
-370,181 GBP2023-12-31
-356,413 GBP2022-12-31
Net Assets/Liabilities
4,025,755 GBP2023-12-31
3,643,568 GBP2022-12-31
Equity
Called up share capital
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Equity
4,025,755 GBP2023-12-31
3,643,568 GBP2022-12-31
Wages/Salaries
6,266,529 GBP2023-01-01 ~ 2023-12-31
5,529,697 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
579,745 GBP2023-01-01 ~ 2023-12-31
536,615 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
138,206 GBP2023-01-01 ~ 2023-12-31
122,805 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,984,480 GBP2023-01-01 ~ 2023-12-31
6,189,117 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1342023-01-01 ~ 2023-12-31
1282022-01-01 ~ 2022-12-31
Director Remuneration
59,796 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
291,741 GBP2023-01-01 ~ 2023-12-31
454,502 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
808,486 GBP2023-01-01 ~ 2023-12-31
704,720 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
897,668 GBP2023-01-01 ~ 2023-12-31
716,271 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,790,767 GBP2023-12-31
1,512,581 GBP2022-12-31
Motor vehicles
1,450,559 GBP2023-12-31
1,349,010 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,241,326 GBP2023-12-31
2,861,591 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-329,589 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-329,589 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,408,496 GBP2023-12-31
1,285,222 GBP2022-12-31
Motor vehicles
575,514 GBP2023-12-31
466,444 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,984,010 GBP2023-12-31
1,751,666 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
123,274 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
168,467 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
291,741 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-59,397 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-59,397 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
382,271 GBP2023-12-31
227,359 GBP2022-12-31
Motor vehicles
875,045 GBP2023-12-31
882,566 GBP2022-12-31
Finished Goods
13,105,213 GBP2023-12-31
13,873,970 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,749,231 GBP2023-12-31
2,913,798 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,247,384 GBP2023-12-31
1,233,140 GBP2022-12-31
Other Debtors
Current
23,011 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
51,324 GBP2023-12-31
63,107 GBP2022-12-31
Prepayments
Current
1,278,495 GBP2023-12-31
644,751 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,349,445 GBP2023-12-31
4,854,796 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
548,551 GBP2023-12-31
355,871 GBP2022-12-31
Trade Creditors/Trade Payables
Current
15,817,400 GBP2023-12-31
16,406,885 GBP2022-12-31
Amounts owed to group undertakings
Current
2,274,433 GBP2023-12-31
3,081,782 GBP2022-12-31
Corporation Tax Payable
Current
34,020 GBP2022-12-31
Other Taxation & Social Security Payable
Current
121,226 GBP2023-12-31
127,676 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,391,165 GBP2023-12-31
836,402 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
370,181 GBP2023-12-31
356,413 GBP2022-12-31
Between one and five year, hire purchase agreements
370,181 GBP2023-12-31
356,413 GBP2022-12-31
hire purchase agreements
918,732 GBP2023-12-31
712,284 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
240,027 GBP2023-12-31
240,027 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
240,027 GBP2023-12-31
240,027 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31