Cost of Sales
-8,984,750 GBP2023-01-01 ~ 2023-12-31
-10,451,273 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,378,351 GBP2023-01-01 ~ 2023-12-31
-4,328,340 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
38,497 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
765,147 GBP2023-01-01 ~ 2023-12-31
1,470,166 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
560,342 GBP2023-01-01 ~ 2023-12-31
1,198,036 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
11,365 GBP2023-12-31
16,734 GBP2022-12-31
Property, Plant & Equipment
529,752 GBP2023-12-31
535,118 GBP2022-12-31
Fixed Assets
541,117 GBP2023-12-31
551,852 GBP2022-12-31
Debtors
1,323,654 GBP2023-12-31
1,318,917 GBP2022-12-31
Cash at bank and in hand
1,163,724 GBP2023-12-31
2,901,466 GBP2022-12-31
Current Assets
3,875,747 GBP2023-12-31
5,941,733 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,119,195 GBP2023-12-31
-3,307,136 GBP2022-12-31
Net Current Assets/Liabilities
756,552 GBP2023-12-31
2,634,597 GBP2022-12-31
Total Assets Less Current Liabilities
1,297,669 GBP2023-12-31
3,186,449 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-773,354 GBP2022-12-31
Net Assets/Liabilities
1,214,819 GBP2023-12-31
2,344,477 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,164,819 GBP2023-12-31
2,294,477 GBP2022-12-31
2,886,441 GBP2021-12-31
Equity
1,214,819 GBP2023-12-31
2,344,477 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
560,342 GBP2023-01-01 ~ 2023-12-31
1,198,036 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,790,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,690,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,720 GBP2023-01-01 ~ 2023-12-31
17,490 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
812023-01-01 ~ 2023-12-31
872022-01-01 ~ 2022-12-31
Wages/Salaries
2,374,645 GBP2023-01-01 ~ 2023-12-31
2,503,798 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
92,740 GBP2023-01-01 ~ 2023-12-31
90,546 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,709,051 GBP2023-01-01 ~ 2023-12-31
2,830,580 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
88,444 GBP2023-01-01 ~ 2023-12-31
111,363 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,232 GBP2023-01-01 ~ 2023-12-31
-1,324 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
493,681 GBP2023-12-31
483,031 GBP2022-12-31
Plant and equipment
250,232 GBP2023-12-31
250,232 GBP2022-12-31
Furniture and fittings
921,542 GBP2023-12-31
846,809 GBP2022-12-31
Motor vehicles
583,120 GBP2023-12-31
586,629 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,248,575 GBP2023-12-31
2,166,701 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-49,149 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-39,309 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-88,458 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
408,984 GBP2023-12-31
378,378 GBP2022-12-31
Plant and equipment
222,057 GBP2023-12-31
218,607 GBP2022-12-31
Furniture and fittings
602,735 GBP2023-12-31
568,631 GBP2022-12-31
Motor vehicles
485,047 GBP2023-12-31
465,967 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,718,823 GBP2023-12-31
1,631,583 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
30,606 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
3,450 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
61,101 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
55,389 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
150,546 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-26,997 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-36,309 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-63,306 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
84,697 GBP2023-12-31
104,653 GBP2022-12-31
Plant and equipment
28,175 GBP2023-12-31
31,625 GBP2022-12-31
Furniture and fittings
318,807 GBP2023-12-31
278,178 GBP2022-12-31
Motor vehicles
98,073 GBP2023-12-31
120,662 GBP2022-12-31
Finished Goods/Goods for Resale
1,348,369 GBP2023-12-31
1,681,350 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
385,080 GBP2023-12-31
532,027 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
82,701 GBP2023-12-31
82,701 GBP2022-12-31
Other Debtors
Current
7,514 GBP2023-12-31
28,912 GBP2022-12-31
Prepayments/Accrued Income
Current
174,874 GBP2023-12-31
173,357 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,323,654 GBP2023-12-31
1,318,917 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
3,706 GBP2022-12-31
Other Remaining Borrowings
Current
240,004 GBP2023-12-31
319,992 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,219,958 GBP2023-12-31
1,392,628 GBP2022-12-31
Amounts owed to group undertakings
Current
584 GBP2023-12-31
617 GBP2022-12-31
Corporation Tax Payable
Current
216,293 GBP2023-12-31
104,574 GBP2022-12-31
Other Taxation & Social Security Payable
Current
83,707 GBP2023-12-31
72,141 GBP2022-12-31
Other Creditors
Current
182,400 GBP2023-12-31
162,745 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,176,249 GBP2023-12-31
1,250,733 GBP2022-12-31
Creditors
Current
3,119,195 GBP2023-12-31
3,307,136 GBP2022-12-31
Other Remaining Borrowings
Non-current
0 GBP2023-12-31
773,354 GBP2022-12-31
Total Borrowings
Current
240,004 GBP2023-12-31
319,992 GBP2022-12-31
Non-current
0 GBP2023-12-31
773,354 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-12-31
3,706 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
336,529 GBP2023-12-31
345,945 GBP2022-12-31
Between two and five year
848,735 GBP2023-12-31
967,160 GBP2022-12-31
More than five year
954,301 GBP2023-12-31
1,120,188 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,139,565 GBP2023-12-31
2,433,293 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
167,892 GBP2022-01-01 ~ 2022-12-31