Cost of Sales
-16,906,291 GBP2023-01-01 ~ 2023-12-31
-12,256,697 GBP2022-04-01 ~ 2022-12-31
Distribution Costs
-1,197,880 GBP2023-01-01 ~ 2023-12-31
-745,160 GBP2022-04-01 ~ 2022-12-31
Administrative Expenses
-1,547,486 GBP2023-01-01 ~ 2023-12-31
-974,775 GBP2022-04-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,457 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-04-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2023-01-01 ~ 2023-12-31
-616 GBP2022-04-01 ~ 2022-12-31
616 GBP2022-04-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,073,738 GBP2023-01-01 ~ 2023-12-31
1,233,177 GBP2022-04-01 ~ 2022-12-31
Profit/Loss
1,573,240 GBP2023-01-01 ~ 2023-12-31
992,977 GBP2022-04-01 ~ 2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
41,615 GBP2022-12-31
Property, Plant & Equipment
16,499 GBP2023-12-31
11,038 GBP2022-12-31
Fixed Assets
16,499 GBP2023-12-31
52,653 GBP2022-12-31
Debtors
4,581,711 GBP2023-12-31
4,437,391 GBP2022-12-31
Cash at bank and in hand
2,346,045 GBP2023-12-31
1,590,263 GBP2022-12-31
Current Assets
11,443,817 GBP2023-12-31
10,167,378 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,454,438 GBP2023-12-31
-2,789,481 GBP2022-12-31
Net Current Assets/Liabilities
8,989,379 GBP2023-12-31
7,377,897 GBP2022-12-31
Total Assets Less Current Liabilities
9,005,878 GBP2023-12-31
7,430,550 GBP2022-12-31
Net Assets/Liabilities
9,002,107 GBP2023-12-31
7,428,867 GBP2022-12-31
Equity
Called up share capital
5,556 GBP2023-12-31
5,556 GBP2022-12-31
5,556 GBP2022-03-31
Share premium
48,899 GBP2023-12-31
48,899 GBP2022-12-31
48,899 GBP2022-03-31
Capital redemption reserve
5,556 GBP2023-12-31
5,556 GBP2022-12-31
5,556 GBP2022-03-31
Retained earnings (accumulated losses)
8,942,096 GBP2023-12-31
7,368,856 GBP2022-12-31
6,375,879 GBP2022-03-31
Equity
9,002,107 GBP2023-12-31
7,428,867 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,573,240 GBP2023-01-01 ~ 2023-12-31
992,977 GBP2022-04-01 ~ 2022-12-31
Audit Fees/Expenses
11,600 GBP2023-01-01 ~ 2023-12-31
16,320 GBP2022-04-01 ~ 2022-12-31
Average Number of Employees
192023-01-01 ~ 2023-12-31
192022-04-01 ~ 2022-12-31
Wages/Salaries
986,760 GBP2023-01-01 ~ 2023-12-31
731,494 GBP2022-04-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,719 GBP2023-01-01 ~ 2023-12-31
42,282 GBP2022-04-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,152,385 GBP2023-01-01 ~ 2023-12-31
860,975 GBP2022-04-01 ~ 2022-12-31
Director Remuneration
208,958 GBP2023-01-01 ~ 2023-12-31
167,380 GBP2022-04-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,088 GBP2023-01-01 ~ 2023-12-31
-1,779 GBP2022-04-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
130,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
130,000 GBP2023-12-31
88,385 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
41,615 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
106,532 GBP2023-12-31
96,735 GBP2022-12-31
Furniture and fittings
17,253 GBP2023-12-31
13,174 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
123,785 GBP2023-12-31
109,909 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
94,372 GBP2023-12-31
87,580 GBP2022-12-31
Furniture and fittings
12,914 GBP2023-12-31
11,291 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
107,286 GBP2023-12-31
98,871 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
6,792 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,623 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
8,415 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
12,160 GBP2023-12-31
9,155 GBP2022-12-31
Furniture and fittings
4,339 GBP2023-12-31
1,883 GBP2022-12-31
Finished Goods/Goods for Resale
4,516,061 GBP2023-12-31
4,139,724 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,333,914 GBP2023-12-31
2,172,600 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,002,515 GBP2023-12-31
1,002,739 GBP2022-12-31
Other Debtors
Current
1,173,600 GBP2023-12-31
1,191,394 GBP2022-12-31
Prepayments/Accrued Income
Current
71,682 GBP2023-12-31
70,658 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,581,711 GBP2023-12-31
4,437,391 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,264,418 GBP2023-12-31
1,621,428 GBP2022-12-31
Amounts owed to group undertakings
Current
1 GBP2023-12-31
11 GBP2022-12-31
Corporation Tax Payable
Current
24,754 GBP2023-12-31
48,071 GBP2022-12-31
Other Taxation & Social Security Payable
Current
442,671 GBP2023-12-31
337,149 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
722,594 GBP2023-12-31
782,822 GBP2022-12-31
Creditors
Current
2,454,438 GBP2023-12-31
2,789,481 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
45,983 GBP2023-12-31
11,977 GBP2022-12-31
Between two and five year
53,496 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
99,479 GBP2023-12-31
11,977 GBP2022-12-31