Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
15,503,156 GBP2023-01-01 ~ 2023-12-31
18,386,392 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,840,970 GBP2023-01-01 ~ 2023-12-31
-17,400,412 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
662,186 GBP2023-01-01 ~ 2023-12-31
985,980 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-644,079 GBP2023-01-01 ~ 2023-12-31
-604,742 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
18,107 GBP2023-01-01 ~ 2023-12-31
381,238 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-719 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
17,388 GBP2023-01-01 ~ 2023-12-31
381,238 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,718 GBP2023-01-01 ~ 2023-12-31
307,697 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
4,718 GBP2023-01-01 ~ 2023-12-31
307,697 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
94,799 GBP2023-12-31
45,375 GBP2022-12-31
Total Inventories
2,248,125 GBP2023-12-31
2,294,166 GBP2022-12-31
Debtors
361,714 GBP2023-12-31
383,061 GBP2022-12-31
Cash at bank and in hand
306,300 GBP2022-12-31
Current Assets
2,609,839 GBP2023-12-31
2,983,527 GBP2022-12-31
Creditors
Current
1,228,744 GBP2023-12-31
1,570,396 GBP2022-12-31
Net Current Assets/Liabilities
1,381,095 GBP2023-12-31
1,413,131 GBP2022-12-31
Total Assets Less Current Liabilities
1,475,894 GBP2023-12-31
1,458,506 GBP2022-12-31
Net Assets/Liabilities
1,453,625 GBP2023-12-31
1,448,907 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,353,625 GBP2023-12-31
1,348,907 GBP2022-12-31
1,041,210 GBP2021-12-31
Equity
1,453,625 GBP2023-12-31
1,448,907 GBP2022-12-31
1,141,210 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,718 GBP2023-01-01 ~ 2023-12-31
307,697 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
641,421 GBP2023-01-01 ~ 2023-12-31
581,123 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
94,685 GBP2023-01-01 ~ 2023-12-31
92,718 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,318 GBP2023-01-01 ~ 2023-12-31
18,186 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
756,424 GBP2023-01-01 ~ 2023-12-31
692,027 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
352023-01-01 ~ 2023-12-31
322022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
32,373 GBP2023-01-01 ~ 2023-12-31
24,065 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,500 GBP2023-01-01 ~ 2023-12-31
7,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
71,525 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
4,090 GBP2023-01-01 ~ 2023-12-31
72,435 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
321,318 GBP2023-12-31
262,698 GBP2022-12-31
Furniture and fittings
383,037 GBP2023-12-31
359,860 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
704,355 GBP2023-12-31
622,558 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
252,861 GBP2023-12-31
233,782 GBP2022-12-31
Furniture and fittings
356,695 GBP2023-12-31
343,401 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
609,556 GBP2023-12-31
577,183 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
19,079 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
13,294 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
32,373 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
68,457 GBP2023-12-31
28,916 GBP2022-12-31
Furniture and fittings
26,342 GBP2023-12-31
16,459 GBP2022-12-31
Value of work in progress
25,576 GBP2023-12-31
23,905 GBP2022-12-31
Finished Goods
2,101,349 GBP2023-12-31
2,148,210 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
310,947 GBP2023-12-31
301,151 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
27,465 GBP2023-12-31
33,134 GBP2022-12-31
Other Debtors
Current
2,281 GBP2023-12-31
8,393 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
17,684 GBP2022-12-31
Prepayments/Accrued Income
Current
21,021 GBP2023-12-31
22,699 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
361,714 GBP2023-12-31
383,061 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
368,461 GBP2023-12-31
Other Remaining Borrowings
Current
161,769 GBP2023-12-31
283,892 GBP2022-12-31
Trade Creditors/Trade Payables
Current
588,831 GBP2023-12-31
1,009,920 GBP2022-12-31
Amounts owed to group undertakings
Current
61,765 GBP2023-12-31
161,900 GBP2022-12-31
Corporation Tax Payable
Current
71,525 GBP2022-12-31
Other Taxation & Social Security Payable
Current
21,767 GBP2023-12-31
20,103 GBP2022-12-31
Other Creditors
Current
4,143 GBP2023-12-31
7,202 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
10,546 GBP2023-12-31
15,854 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
530,230 GBP2023-12-31
283,892 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
22,269 GBP2023-12-31
9,599 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
22,269 GBP2023-12-31
9,599 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,718 GBP2023-01-01 ~ 2023-12-31