Cost of Sales
-23,766,558 GBP2023-01-01 ~ 2023-12-30
-21,072,798 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,202,542 GBP2023-01-01 ~ 2023-12-30
-2,085,024 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
32,336 GBP2023-01-01 ~ 2023-12-30
94,667 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
13,189 GBP2023-01-01 ~ 2023-12-30
79,223 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,285,354 GBP2023-12-30
1,368,843 GBP2022-12-31
Debtors
1,673,048 GBP2023-12-30
575,436 GBP2022-12-31
Cash at bank and in hand
1,133 GBP2023-12-30
806 GBP2022-12-31
Current Assets
5,042,498 GBP2023-12-30
3,791,230 GBP2022-12-31
Net Current Assets/Liabilities
511,594 GBP2023-12-30
498,331 GBP2022-12-31
Total Assets Less Current Liabilities
1,796,948 GBP2023-12-30
1,867,174 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-250,000 GBP2023-12-30
Net Assets/Liabilities
1,496,978 GBP2023-12-30
1,519,743 GBP2022-12-31
Equity
Called up share capital
161,560 GBP2023-12-30
161,560 GBP2022-12-31
161,560 GBP2021-12-31
Share premium
110,832 GBP2023-12-30
110,832 GBP2022-12-31
110,832 GBP2021-12-31
Capital redemption reserve
268,160 GBP2023-12-30
268,160 GBP2022-12-31
268,160 GBP2021-12-31
Retained earnings (accumulated losses)
956,426 GBP2023-12-30
979,191 GBP2022-12-31
937,512 GBP2021-12-31
Equity
1,496,978 GBP2023-12-30
1,519,743 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
13,189 GBP2023-01-01 ~ 2023-12-30
79,223 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-37,544 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-35,954 GBP2023-01-01 ~ 2023-12-30
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-30
17,600 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
482023-01-01 ~ 2023-12-30
472022-01-01 ~ 2022-12-31
Wages/Salaries
1,243,550 GBP2023-01-01 ~ 2023-12-30
1,197,913 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,299 GBP2023-01-01 ~ 2023-12-30
22,745 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,417,937 GBP2023-01-01 ~ 2023-12-30
1,330,364 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
28,289 GBP2023-01-01 ~ 2023-12-30
26,879 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
186,213 GBP2023-01-01 ~ 2023-12-30
97,599 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,461 GBP2023-01-01 ~ 2023-12-30
5,163 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
138,543 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
138,543 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-30
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,351,776 GBP2022-12-31
Improvements to leasehold property
457,373 GBP2023-12-30
457,373 GBP2022-12-31
Plant and equipment
317,533 GBP2023-12-30
310,409 GBP2022-12-31
Furniture and fittings
231,012 GBP2023-12-30
224,476 GBP2022-12-31
Motor vehicles
68,558 GBP2023-12-30
71,586 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,426,252 GBP2023-12-30
2,415,620 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-30
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-30
Motor vehicles
-24,975 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals
-24,975 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
307,964 GBP2022-12-31
Improvements to leasehold property
294,608 GBP2023-12-30
260,269 GBP2022-12-31
Plant and equipment
291,561 GBP2023-12-30
280,641 GBP2022-12-31
Furniture and fittings
187,890 GBP2023-12-30
166,450 GBP2022-12-31
Motor vehicles
36,115 GBP2023-12-30
31,453 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,140,898 GBP2023-12-30
1,046,777 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
34,339 GBP2023-01-01 ~ 2023-12-30
Plant and equipment
10,920 GBP2023-01-01 ~ 2023-12-30
Furniture and fittings
21,440 GBP2023-01-01 ~ 2023-12-30
Motor vehicles
9,657 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
99,116 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-30
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-30
Motor vehicles
-4,995 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,995 GBP2023-01-01 ~ 2023-12-30
Property, Plant & Equipment
Improvements to leasehold property
162,765 GBP2023-12-30
197,104 GBP2022-12-31
Plant and equipment
25,972 GBP2023-12-30
29,768 GBP2022-12-31
Furniture and fittings
43,122 GBP2023-12-30
58,026 GBP2022-12-31
Motor vehicles
32,443 GBP2023-12-30
40,133 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,043,812 GBP2022-12-31
Finished Goods/Goods for Resale
3,237,937 GBP2023-12-30
3,106,979 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
640,609 GBP2023-12-30
171,861 GBP2022-12-31
Other Debtors
Current
926,078 GBP2023-12-30
340,918 GBP2022-12-31
Prepayments/Accrued Income
Current
106,361 GBP2023-12-30
62,657 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
1,673,048 GBP2023-12-30
575,436 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
58,843 GBP2023-12-30
167,839 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,634,950 GBP2023-12-30
2,496,993 GBP2022-12-31
Amounts owed to group undertakings
Current
130,553 GBP2023-12-30
130,553 GBP2022-12-31
Corporation Tax Payable
Current
19,139 GBP2023-12-30
17,841 GBP2022-12-31
Other Taxation & Social Security Payable
Current
63,228 GBP2023-12-30
22,026 GBP2022-12-31
Other Creditors
Current
175,532 GBP2023-12-30
149,709 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
448,659 GBP2023-12-30
307,938 GBP2022-12-31
Creditors
Current
4,530,904 GBP2023-12-30
3,292,899 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
250,000 GBP2023-12-30
290,000 GBP2022-12-31
Bank Borrowings
290,000 GBP2023-12-30
330,000 GBP2022-12-31
Bank Overdrafts
18,843 GBP2023-12-30
127,839 GBP2022-12-31
Total Borrowings
308,843 GBP2023-12-30
457,839 GBP2022-12-31
Current
58,843 GBP2023-12-30
167,839 GBP2022-12-31
Non-current
250,000 GBP2023-12-30
290,000 GBP2022-12-31
Equity
Called up share capital
161,560 GBP2023-12-30
161,560 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,404 GBP2023-12-30
81,471 GBP2022-12-31
Between two and five year
250,845 GBP2023-12-30
329,690 GBP2022-12-31
More than five year
126,374 GBP2023-12-30
250,122 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
438,623 GBP2023-12-30
661,283 GBP2022-12-31