Average Number of Employees
1422023-01-01 ~ 2023-12-31
1322022-01-01 ~ 2022-12-31
Turnover/Revenue
24,800,043 GBP2023-01-01 ~ 2023-12-31
22,225,866 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-18,785,086 GBP2023-01-01 ~ 2023-12-31
-16,516,364 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,014,957 GBP2023-01-01 ~ 2023-12-31
5,709,502 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,278,050 GBP2023-01-01 ~ 2023-12-31
-4,639,145 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
736,907 GBP2023-01-01 ~ 2023-12-31
1,070,357 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,096 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
744,860 GBP2023-01-01 ~ 2023-12-31
1,068,204 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
600,663 GBP2023-01-01 ~ 2023-12-31
871,197 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
335,915 GBP2023-12-31
333,799 GBP2022-12-31
Fixed Assets - Investments
1,300 GBP2023-12-31
Fixed Assets
337,215 GBP2023-12-31
333,799 GBP2022-12-31
Total Inventories
4,386,048 GBP2023-12-31
4,280,767 GBP2022-12-31
Debtors
Current
1,026,045 GBP2023-12-31
896,958 GBP2022-12-31
Cash at bank and in hand
1,596,626 GBP2023-12-31
1,045,172 GBP2022-12-31
Current Assets
7,008,719 GBP2023-12-31
6,222,897 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,888,322 GBP2023-12-31
-2,272,679 GBP2022-12-31
Net Current Assets/Liabilities
4,120,397 GBP2023-12-31
3,950,218 GBP2022-12-31
Total Assets Less Current Liabilities
4,457,612 GBP2023-12-31
4,284,017 GBP2022-12-31
Net Assets/Liabilities
3,959,591 GBP2023-12-31
3,908,928 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2022-01-01
Retained earnings (accumulated losses)
3,959,589 GBP2023-12-31
3,908,926 GBP2022-12-31
3,037,729 GBP2022-01-01
Equity
3,959,591 GBP2023-12-31
3,908,928 GBP2022-12-31
3,037,731 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
600,663 GBP2023-01-01 ~ 2023-12-31
871,197 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
600,663 GBP2023-01-01 ~ 2023-12-31
871,197 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
600,663 GBP2023-01-01 ~ 2023-12-31
871,197 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-550,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-550,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-550,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-550,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,972,128 GBP2023-01-01 ~ 2023-12-31
2,563,186 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
235,770 GBP2023-01-01 ~ 2023-12-31
214,124 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,261,846 GBP2023-01-01 ~ 2023-12-31
2,837,280 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
325,918 GBP2023-01-01 ~ 2023-12-31
388,917 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,593 GBP2023-01-01 ~ 2023-12-31
-20,551 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
175,042 GBP2023-01-01 ~ 2023-12-31
202,959 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
550,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
88,070 GBP2023-12-31
83,657 GBP2022-12-31
Furniture and fittings
700,516 GBP2023-12-31
620,635 GBP2022-12-31
Office equipment
166,419 GBP2023-12-31
155,250 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,081,237 GBP2023-12-31
978,064 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
48,013 GBP2022-12-31
Furniture and fittings
399,706 GBP2022-12-31
Office equipment
89,802 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
644,265 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
5,218 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
44,018 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
38,598 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
101,057 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
53,231 GBP2023-12-31
Furniture and fittings
443,724 GBP2023-12-31
Office equipment
128,400 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
745,322 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
34,839 GBP2023-12-31
35,644 GBP2022-12-31
Furniture and fittings
256,792 GBP2023-12-31
220,929 GBP2022-12-31
Office equipment
38,019 GBP2023-12-31
65,448 GBP2022-12-31
Finished Goods/Goods for Resale
4,386,048 GBP2023-12-31
4,280,767 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
627,887 GBP2023-12-31
601,272 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
88,938 GBP2023-12-31
156,387 GBP2022-12-31
Other Debtors
Current
157,750 GBP2023-12-31
81,000 GBP2022-12-31
Prepayments/Accrued Income
Current
151,470 GBP2023-12-31
58,299 GBP2022-12-31
Cash and Cash Equivalents
1,596,626 GBP2023-12-31
1,045,172 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,302,164 GBP2023-12-31
1,751,757 GBP2022-12-31
Corporation Tax Payable
Current
57,343 GBP2023-12-31
67,178 GBP2022-12-31
Taxation/Social Security Payable
Current
302,846 GBP2023-12-31
218,796 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
225,969 GBP2023-12-31
234,948 GBP2022-12-31
Creditors
Current
2,888,322 GBP2023-12-31
2,272,679 GBP2022-12-31
Net Deferred Tax Liability/Asset
-60,496 GBP2023-12-31
-65,089 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
4,593 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-67,652 GBP2023-12-31
-68,163 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
2 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
321,056 GBP2023-12-31
313,221 GBP2022-12-31
Between one and five year
659,417 GBP2023-12-31
895,821 GBP2022-12-31
More than five year
221,000 GBP2023-12-31
305,652 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,201,473 GBP2023-12-31
1,514,694 GBP2022-12-31