Cost of Sales
-9,974,523 GBP2023-01-01 ~ 2023-12-31
-6,951,629 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,021,795 GBP2023-01-01 ~ 2023-12-31
-1,401,236 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-01-01 ~ 2023-12-31
47 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
18,934 GBP2023-01-01 ~ 2023-12-31
277,524 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
18,934 GBP2023-01-01 ~ 2023-12-31
277,524 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
231,685 GBP2023-12-31
318,300 GBP2022-12-31
Debtors
9,232,311 GBP2023-12-31
9,441,041 GBP2022-12-31
Cash at bank and in hand
0 GBP2023-12-31
11,283 GBP2022-12-31
Current Assets
14,010,126 GBP2023-12-31
13,572,452 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-12,374,773 GBP2023-12-31
-12,004,798 GBP2022-12-31
Net Current Assets/Liabilities
1,635,353 GBP2023-12-31
1,567,654 GBP2022-12-31
Total Assets Less Current Liabilities
1,867,038 GBP2023-12-31
1,885,954 GBP2022-12-31
Net Assets/Liabilities
1,823,155 GBP2023-12-31
1,804,221 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Capital redemption reserve
250 GBP2023-12-31
250 GBP2022-12-31
250 GBP2021-12-31
Retained earnings (accumulated losses)
1,812,905 GBP2023-12-31
1,793,971 GBP2022-12-31
1,516,447 GBP2021-12-31
Equity
1,823,155 GBP2023-12-31
1,804,221 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
18,934 GBP2023-01-01 ~ 2023-12-31
277,524 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,500 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
552023-01-01 ~ 2023-12-31
542022-01-01 ~ 2022-12-31
Wages/Salaries
2,701,545 GBP2023-01-01 ~ 2023-12-31
2,640,727 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
254,733 GBP2023-01-01 ~ 2023-12-31
214,478 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,302,518 GBP2023-01-01 ~ 2023-12-31
3,186,777 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
691,711 GBP2023-01-01 ~ 2023-12-31
700,136 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
133,237 GBP2023-12-31
133,237 GBP2022-12-31
Plant and equipment
573,337 GBP2023-12-31
573,337 GBP2022-12-31
Furniture and fittings
258,893 GBP2023-12-31
256,025 GBP2022-12-31
Computers
376,215 GBP2023-12-31
348,687 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,341,682 GBP2023-12-31
1,311,286 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
81,615 GBP2023-12-31
68,011 GBP2022-12-31
Plant and equipment
485,843 GBP2023-12-31
440,295 GBP2022-12-31
Furniture and fittings
221,472 GBP2023-12-31
192,792 GBP2022-12-31
Computers
321,067 GBP2023-12-31
291,888 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,109,997 GBP2023-12-31
992,986 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
45,548 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
28,680 GBP2023-01-01 ~ 2023-12-31
Computers
29,179 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,011 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
51,622 GBP2023-12-31
Plant and equipment
87,494 GBP2023-12-31
133,042 GBP2022-12-31
Furniture and fittings
37,421 GBP2023-12-31
63,233 GBP2022-12-31
Computers
55,148 GBP2023-12-31
56,799 GBP2022-12-31
Finished Goods/Goods for Resale
4,777,815 GBP2023-12-31
4,120,128 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
920,360 GBP2023-12-31
2,395,860 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,320,653 GBP2023-12-31
6,659,907 GBP2022-12-31
Other Debtors
Current
61,014 GBP2023-12-31
61,014 GBP2022-12-31
Prepayments/Accrued Income
Current
930,284 GBP2023-12-31
324,260 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,232,311 GBP2023-12-31
9,441,041 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
93,872 GBP2023-12-31
424,782 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
59,178 GBP2023-12-31
53,778 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,399,109 GBP2023-12-31
3,723,657 GBP2022-12-31
Amounts owed to group undertakings
Current
4,976,813 GBP2023-12-31
5,038,061 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,602,543 GBP2023-12-31
1,238,471 GBP2022-12-31
Other Creditors
Current
115,902 GBP2023-12-31
88,680 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,122,352 GBP2023-12-31
1,432,365 GBP2022-12-31
Creditors
Current
12,374,773 GBP2023-12-31
12,004,798 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
29,288 GBP2023-12-31
62,154 GBP2022-12-31
Creditors
Non-current
43,883 GBP2023-12-31
81,733 GBP2022-12-31
Total Borrowings
Current
93,872 GBP2023-12-31
424,782 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
59,178 GBP2023-12-31
53,778 GBP2022-12-31
Minimum gross finance lease payments owing
88,466 GBP2023-12-31
115,932 GBP2022-12-31
Amounts received in advance for goods or services to be provided in the future
19,599 GBP2023-12-31
24,583 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
224,205 GBP2023-12-31
271,958 GBP2022-12-31
Between two and five year
773,420 GBP2023-12-31
820,915 GBP2022-12-31
More than five year
342,206 GBP2023-12-31
528,864 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,339,831 GBP2023-12-31
1,621,737 GBP2022-12-31