Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
14,484,538 GBP2023-01-01 ~ 2023-12-31
17,478,012 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
9,785,849 GBP2023-01-01 ~ 2023-12-31
13,059,104 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,698,689 GBP2023-01-01 ~ 2023-12-31
4,418,908 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,271,290 GBP2023-01-01 ~ 2023-12-31
1,367,883 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,622,225 GBP2023-01-01 ~ 2023-12-31
1,576,570 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,966,174 GBP2023-01-01 ~ 2023-12-31
1,602,114 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,666 GBP2023-01-01 ~ 2023-12-31
8,232 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
17,576 GBP2023-01-01 ~ 2023-12-31
24,309 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,971,264 GBP2023-01-01 ~ 2023-12-31
1,586,037 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
463,810 GBP2023-01-01 ~ 2023-12-31
327,087 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,507,454 GBP2023-01-01 ~ 2023-12-31
1,258,950 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,507,454 GBP2023-01-01 ~ 2023-12-31
1,258,950 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
263,408 GBP2023-12-31
277,281 GBP2022-12-31
Total Inventories
7,834,293 GBP2023-12-31
10,340,336 GBP2022-12-31
Debtors
3,455,249 GBP2023-12-31
2,612,844 GBP2022-12-31
Cash at bank and in hand
3,294,755 GBP2023-12-31
252,959 GBP2022-12-31
Current Assets
14,584,297 GBP2023-12-31
13,206,139 GBP2022-12-31
Creditors
Current
1,733,650 GBP2023-12-31
1,873,775 GBP2022-12-31
Net Current Assets/Liabilities
12,850,647 GBP2023-12-31
11,332,364 GBP2022-12-31
Total Assets Less Current Liabilities
13,114,055 GBP2023-12-31
11,609,645 GBP2022-12-31
Net Assets/Liabilities
13,114,055 GBP2023-12-31
11,606,601 GBP2022-12-31
Equity
Called up share capital
999 GBP2023-12-31
999 GBP2022-12-31
999 GBP2021-12-31
Retained earnings (accumulated losses)
13,113,056 GBP2023-12-31
11,605,602 GBP2022-12-31
10,346,652 GBP2021-12-31
Equity
13,114,055 GBP2023-12-31
11,606,601 GBP2022-12-31
10,347,651 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,507,454 GBP2023-01-01 ~ 2023-12-31
1,258,950 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-8,013 GBP2023-12-31
-130,200 GBP2022-12-31
Wages/Salaries
691,606 GBP2023-01-01 ~ 2023-12-31
650,283 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
67,117 GBP2023-01-01 ~ 2023-12-31
68,443 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,965 GBP2023-01-01 ~ 2023-12-31
19,777 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
778,688 GBP2023-01-01 ~ 2023-12-31
738,503 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
212023-01-01 ~ 2023-12-31
212022-01-01 ~ 2022-12-31
Director Remuneration
111,702 GBP2023-01-01 ~ 2023-12-31
119,400 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
16,431 GBP2023-01-01 ~ 2023-12-31
18,119 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
504,108 GBP2023-01-01 ~ 2023-12-31
311,553 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
492,816 GBP2023-01-01 ~ 2023-12-31
301,347 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
350,049 GBP2023-12-31
350,049 GBP2022-12-31
Furniture and fittings
215,317 GBP2023-12-31
212,759 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
565,366 GBP2023-12-31
562,808 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
98,015 GBP2023-12-31
91,014 GBP2022-12-31
Furniture and fittings
203,943 GBP2023-12-31
194,513 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
301,958 GBP2023-12-31
285,527 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,001 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,430 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
16,431 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
252,034 GBP2023-12-31
259,035 GBP2022-12-31
Furniture and fittings
11,374 GBP2023-12-31
18,246 GBP2022-12-31
Finished Goods
7,834,293 GBP2023-12-31
10,340,336 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,570,538 GBP2023-12-31
1,189,400 GBP2022-12-31
Other Debtors
Current
1,847,457 GBP2023-12-31
1,402,644 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
37,254 GBP2023-12-31
Prepayments
Current
20,800 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,455,249 GBP2023-12-31
2,612,844 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
8,013 GBP2023-12-31
130,200 GBP2022-12-31
Trade Creditors/Trade Payables
Current
725,966 GBP2023-12-31
710,185 GBP2022-12-31
Corporation Tax Payable
Current
349,108 GBP2023-12-31
238,388 GBP2022-12-31
Other Taxation & Social Security Payable
Current
30,544 GBP2023-12-31
Other Creditors
Current
111,491 GBP2023-12-31
156,233 GBP2022-12-31
Accrued Liabilities
Current
290,911 GBP2023-12-31
201,325 GBP2022-12-31
Bank Overdrafts
Secured
8,013 GBP2023-12-31
130,200 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-37,254 GBP2023-12-31
3,044 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,990 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,507,454 GBP2023-01-01 ~ 2023-12-31