Average Number of Employees
422023-01-01 ~ 2023-12-31
392022-01-01 ~ 2022-12-31
Profit/Loss
1,323,261 GBP2023-01-01 ~ 2023-12-31
1,593,417 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
75,001 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
75,000 GBP2023-12-31
Intangible Assets
Net goodwill
1 GBP2023-12-31
1 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
3,221 GBP2023-12-31
1,019 GBP2022-12-31
Turnover/Revenue
13,722,610 GBP2023-01-01 ~ 2023-12-31
14,163,081 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
8,340,492 GBP2023-01-01 ~ 2023-12-31
8,779,538 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,382,118 GBP2023-01-01 ~ 2023-12-31
5,383,543 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
426,477 GBP2023-01-01 ~ 2023-12-31
399,839 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,205,297 GBP2023-01-01 ~ 2023-12-31
2,971,352 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,750,344 GBP2023-01-01 ~ 2023-12-31
2,012,352 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
15,704 GBP2023-01-01 ~ 2023-12-31
53,641 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,734,640 GBP2023-01-01 ~ 2023-12-31
1,958,711 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
411,379 GBP2023-01-01 ~ 2023-12-31
365,294 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,323,261 GBP2023-01-01 ~ 2023-12-31
1,593,417 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,111,500 GBP2023-01-01 ~ 2023-12-31
-4,500 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
7,824,374 GBP2023-12-31
7,612,613 GBP2022-12-31
6,023,696 GBP2021-12-31
Intangible Assets
1 GBP2023-12-31
1 GBP2022-12-31
Property, Plant & Equipment
125,112 GBP2023-12-31
120,708 GBP2022-12-31
Fixed Assets - Investments
3 GBP2023-12-31
3 GBP2022-12-31
Fixed Assets
125,116 GBP2023-12-31
120,712 GBP2022-12-31
Total Inventories
3,842,036 GBP2023-12-31
4,026,235 GBP2022-12-31
Debtors
5,662,192 GBP2023-12-31
5,548,810 GBP2022-12-31
Cash at bank and in hand
215,403 GBP2023-12-31
199,596 GBP2022-12-31
Current Assets
9,719,631 GBP2023-12-31
9,774,641 GBP2022-12-31
Creditors
Amounts falling due within one year
1,947,152 GBP2023-12-31
2,211,721 GBP2022-12-31
Net Current Assets/Liabilities
7,772,479 GBP2023-12-31
7,562,920 GBP2022-12-31
Total Assets Less Current Liabilities
7,897,595 GBP2023-12-31
7,683,632 GBP2022-12-31
Net Assets/Liabilities
7,894,374 GBP2023-12-31
7,682,613 GBP2022-12-31
Equity
Called up share capital
37,800 GBP2023-12-31
37,800 GBP2022-12-31
Capital redemption reserve
32,200 GBP2023-12-31
32,200 GBP2022-12-31
Equity
7,894,374 GBP2023-12-31
7,682,613 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
20.002023-01-01 ~ 2023-12-31
Motor vehicles
25.002023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
24,685 GBP2023-01-01 ~ 2023-12-31
27,347 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
252023-01-01 ~ 2023-12-31
242022-01-01 ~ 2022-12-31
Wages/Salaries
1,683,309 GBP2023-01-01 ~ 2023-12-31
1,556,728 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
175,548 GBP2023-01-01 ~ 2023-12-31
174,220 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,621 GBP2023-01-01 ~ 2023-12-31
65,910 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,924,478 GBP2023-01-01 ~ 2023-12-31
1,796,858 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
580,982 GBP2023-01-01 ~ 2023-12-31
578,857 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,202 GBP2023-01-01 ~ 2023-12-31
-4,596 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
433,660 GBP2023-01-01 ~ 2023-12-31
372,155 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
75,001 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
75,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
65,660 GBP2023-12-31
59,010 GBP2022-12-31
Plant and equipment
300,416 GBP2023-12-31
300,416 GBP2022-12-31
Motor vehicles
22,244 GBP2023-12-31
22,244 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
838,053 GBP2023-12-31
808,964 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
27,644 GBP2023-12-31
23,420 GBP2022-12-31
Plant and equipment
261,698 GBP2023-12-31
252,018 GBP2022-12-31
Motor vehicles
20,342 GBP2023-12-31
19,708 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
712,941 GBP2023-12-31
688,256 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,224 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
9,680 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
634 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
24,685 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
38,016 GBP2023-12-31
35,590 GBP2022-12-31
Plant and equipment
38,718 GBP2023-12-31
48,398 GBP2022-12-31
Motor vehicles
1,902 GBP2023-12-31
2,536 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
1,003 GBP2023-12-31
Non-current
3 GBP2023-12-31
3 GBP2022-12-31
Raw Materials
3,842,036 GBP2023-12-31
4,026,235 GBP2022-12-31
Trade Debtors/Trade Receivables
2,759,981 GBP2023-12-31
2,395,700 GBP2022-12-31
Prepayments/Accrued Income
125,991 GBP2023-12-31
92,721 GBP2022-12-31
Amounts owed by directors
545,934 GBP2023-12-31
781,648 GBP2022-12-31
Other Debtors
24,625 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
597 GBP2023-12-31
597 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
960,507 GBP2023-12-31
380,834 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
495,262 GBP2023-12-31
463,126 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
410,728 GBP2023-12-31
278,481 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
112,118 GBP2023-12-31
94,841 GBP2022-12-31
Deferred Tax Liabilities
3,221 GBP2023-12-31
1,019 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
37,800 shares2023-12-31
37,800 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
394,052 GBP2023-12-31
360,919 GBP2022-12-31
Between one and five year
1,039,200 GBP2023-12-31
1,231,018 GBP2022-12-31
More than five year
74,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,433,252 GBP2023-12-31
1,666,437 GBP2022-12-31
Advances or credits given to directors
515,622 GBP2023-12-31
781,647 GBP2022-12-31
-331,066 GBP2021-12-31
Advances or credits made to directors during the period
-266,025 GBP2023-01-01 ~ 2023-12-31
1,112,713 GBP2022-01-01 ~ 2022-12-31