Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
27,155,945 GBP2023-01-01 ~ 2023-12-31
26,564,795 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-24,591,925 GBP2023-01-01 ~ 2023-12-31
-24,313,264 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,564,020 GBP2023-01-01 ~ 2023-12-31
2,251,531 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-31,435 GBP2023-01-01 ~ 2023-12-31
-28,986 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,197,280 GBP2023-01-01 ~ 2023-12-31
-1,815,905 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
426,556 GBP2023-01-01 ~ 2023-12-31
501,939 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
275,128 GBP2023-01-01 ~ 2023-12-31
390,795 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
207,425 GBP2023-01-01 ~ 2023-12-31
320,547 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
207,425 GBP2023-01-01 ~ 2023-12-31
320,547 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
67,292 GBP2023-12-31
75,703 GBP2022-12-31
Property, Plant & Equipment
907,969 GBP2023-12-31
847,396 GBP2022-12-31
Fixed Assets
975,261 GBP2023-12-31
923,099 GBP2022-12-31
Total Inventories
11,942,058 GBP2023-12-31
8,935,203 GBP2022-12-31
Debtors
3,456,775 GBP2023-12-31
2,690,728 GBP2022-12-31
Cash at bank and in hand
5,783 GBP2023-12-31
10,092 GBP2022-12-31
Current Assets
15,404,616 GBP2023-12-31
11,636,023 GBP2022-12-31
Net Current Assets/Liabilities
2,874,318 GBP2023-12-31
2,916,372 GBP2022-12-31
Total Assets Less Current Liabilities
3,849,579 GBP2023-12-31
3,839,471 GBP2022-12-31
Net Assets/Liabilities
3,124,719 GBP2023-12-31
2,917,294 GBP2022-12-31
Equity
Called up share capital
270,000 GBP2023-12-31
270,000 GBP2022-12-31
270,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,854,719 GBP2023-12-31
2,647,294 GBP2022-12-31
2,360,747 GBP2021-12-31
Equity
3,124,719 GBP2023-12-31
2,917,294 GBP2022-12-31
2,630,747 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-34,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-34,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
207,425 GBP2023-01-01 ~ 2023-12-31
320,547 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,704,562 GBP2023-01-01 ~ 2023-12-31
2,361,592 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
260,337 GBP2023-01-01 ~ 2023-12-31
234,095 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,261 GBP2023-01-01 ~ 2023-12-31
55,401 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,031,160 GBP2023-01-01 ~ 2023-12-31
2,651,088 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
772023-01-01 ~ 2023-12-31
702022-01-01 ~ 2022-12-31
Director Remuneration
152,337 GBP2023-01-01 ~ 2023-12-31
168,575 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
137,266 GBP2023-01-01 ~ 2023-12-31
139,434 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
24,000 GBP2023-01-01 ~ 2023-12-31
24,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
58,484 GBP2023-01-01 ~ 2023-12-31
14,292 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
64,710 GBP2023-01-01 ~ 2023-12-31
74,251 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
84,115 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
16,823 GBP2023-12-31
8,412 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
8,411 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
67,292 GBP2023-12-31
75,703 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
426,924 GBP2023-12-31
384,705 GBP2022-12-31
Furniture and fittings
497,022 GBP2023-12-31
457,741 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
235,788 GBP2023-12-31
208,615 GBP2022-12-31
Furniture and fittings
350,708 GBP2023-12-31
293,347 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
27,173 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
57,361 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
191,136 GBP2023-12-31
176,090 GBP2022-12-31
Furniture and fittings
146,314 GBP2023-12-31
164,394 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,068,272 GBP2023-12-31
875,665 GBP2022-12-31
Computers
188,559 GBP2023-12-31
159,858 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,202,070 GBP2023-12-31
1,899,262 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-89,787 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-89,787 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
552,407 GBP2023-12-31
413,760 GBP2022-12-31
Computers
148,344 GBP2023-12-31
132,594 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,294,101 GBP2023-12-31
1,051,866 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
201,734 GBP2023-01-01 ~ 2023-12-31
Computers
15,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
305,322 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-63,087 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-63,087 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
515,865 GBP2023-12-31
461,905 GBP2022-12-31
Computers
40,215 GBP2023-12-31
27,264 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,308,439 GBP2023-12-31
1,388,918 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
357,516 GBP2023-12-31
264,604 GBP2022-12-31
Other Debtors
Current
506,335 GBP2023-12-31
466,203 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
196,554 GBP2022-12-31
Prepayments/Accrued Income
Current
284,485 GBP2023-12-31
374,449 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,456,775 GBP2023-12-31
2,690,728 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,291,633 GBP2023-12-31
819,936 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
214,760 GBP2023-12-31
164,807 GBP2022-12-31
Trade Creditors/Trade Payables
Current
9,196,008 GBP2023-12-31
6,761,068 GBP2022-12-31
Corporation Tax Payable
Current
58,484 GBP2023-12-31
14,292 GBP2022-12-31
Other Taxation & Social Security Payable
Current
68,870 GBP2023-12-31
66,386 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
102,953 GBP2023-12-31
363,729 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
300,000 GBP2023-12-31
500,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
229,960 GBP2023-12-31
236,496 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
2,291,633 GBP2023-12-31
819,936 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Non-current, Between two and five year
100,000 GBP2023-12-31
300,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
229,960 GBP2023-12-31
236,496 GBP2022-12-31
hire purchase agreements
444,720 GBP2023-12-31
401,303 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
118,521 GBP2023-12-31
118,521 GBP2022-12-31
Between one and five year
179,378 GBP2023-12-31
297,899 GBP2022-12-31
All periods
297,899 GBP2023-12-31
416,420 GBP2022-12-31
Bank Overdrafts
Secured
2,091,633 GBP2023-12-31
619,936 GBP2022-12-31
Bank Borrowings
Secured
500,000 GBP2023-12-31
700,000 GBP2022-12-31
Total Borrowings
Secured
3,036,353 GBP2023-12-31
1,721,239 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
194,900 GBP2023-12-31
185,681 GBP2022-12-31