Average Number of Employees
322023-01-01 ~ 2023-12-31
252022-01-01 ~ 2022-12-31
Turnover/Revenue
29,881,931 GBP2023-01-01 ~ 2023-12-31
25,573,805 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-22,013,336 GBP2023-01-01 ~ 2023-12-31
-17,687,388 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,868,595 GBP2023-01-01 ~ 2023-12-31
7,886,417 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,328,726 GBP2023-01-01 ~ 2023-12-31
-6,101,056 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
797,677 GBP2023-01-01 ~ 2023-12-31
1,812,365 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
28 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-421,092 GBP2023-01-01 ~ 2023-12-31
-358,154 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
622,251 GBP2023-01-01 ~ 2023-12-31
981,296 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
301,708 GBP2023-01-01 ~ 2023-12-31
683,164 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
301,708 GBP2023-01-01 ~ 2023-12-31
683,164 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
158,999 GBP2023-12-31
153,633 GBP2022-12-31
Property, Plant & Equipment
8,897,030 GBP2023-12-31
7,017,162 GBP2022-12-31
Fixed Assets - Investments
469,879 GBP2023-12-31
469,879 GBP2022-12-31
Fixed Assets
9,525,908 GBP2023-12-31
7,640,674 GBP2022-12-31
Total Inventories
24,251,607 GBP2023-12-31
28,636,348 GBP2022-12-31
Debtors
Current
31,489,806 GBP2023-12-31
28,428,607 GBP2022-12-31
Cash at bank and in hand
1,994,665 GBP2023-12-31
472,621 GBP2022-12-31
Current Assets
57,736,078 GBP2023-12-31
57,537,576 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-46,932,900 GBP2023-12-31
-44,661,883 GBP2022-12-31
Net Current Assets/Liabilities
10,803,178 GBP2023-12-31
12,875,693 GBP2022-12-31
Total Assets Less Current Liabilities
20,329,086 GBP2023-12-31
20,516,367 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-9,432,354 GBP2023-12-31
-9,789,260 GBP2022-12-31
Net Assets/Liabilities
10,393,846 GBP2023-12-31
10,332,441 GBP2022-12-31
Equity
Called up share capital
300 GBP2023-12-31
300 GBP2022-12-31
300 GBP2022-01-01
Retained earnings (accumulated losses)
10,393,546 GBP2023-12-31
10,332,141 GBP2022-12-31
9,992,900 GBP2022-01-01
Equity
10,393,846 GBP2023-12-31
10,332,441 GBP2022-12-31
9,993,200 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
301,708 GBP2023-01-01 ~ 2023-12-31
683,164 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-240,303 GBP2023-01-01 ~ 2023-12-31
-343,923 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-240,303 GBP2023-01-01 ~ 2023-12-31
-343,923 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
69,750 GBP2023-01-01 ~ 2023-12-31
61,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,513,331 GBP2023-01-01 ~ 2023-12-31
1,103,379 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
209,601 GBP2023-01-01 ~ 2023-12-31
176,227 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,768,177 GBP2023-01-01 ~ 2023-12-31
1,309,209 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
44,192 GBP2023-01-01 ~ 2023-12-31
41,301 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
108,220 GBP2023-01-01 ~ 2023-12-31
265,670 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
146,229 GBP2023-01-01 ~ 2023-12-31
186,446 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
240,303 GBP2023-01-01 ~ 2023-12-31
343,923 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
402,484 GBP2023-12-31
288,263 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
273,641 GBP2023-12-31
114,895 GBP2022-12-31
Furniture and fittings
755,148 GBP2023-12-31
629,389 GBP2022-12-31
Office equipment
132,124 GBP2023-12-31
79,284 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,429,143 GBP2023-12-31
7,630,251 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
102,132 GBP2022-12-31
Furniture and fittings
283,676 GBP2022-12-31
Office equipment
36,438 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
613,089 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
12,960 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
86,739 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
15,297 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
919,024 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
115,092 GBP2023-12-31
Furniture and fittings
370,415 GBP2023-12-31
Office equipment
51,735 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,532,113 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
158,549 GBP2023-12-31
12,763 GBP2022-12-31
Furniture and fittings
384,733 GBP2023-12-31
345,713 GBP2022-12-31
Office equipment
80,389 GBP2023-12-31
42,846 GBP2022-12-31
Finished Goods/Goods for Resale
22,006,518 GBP2023-12-31
27,424,936 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
11,706,575 GBP2023-12-31
6,926,326 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
17,297,579 GBP2023-12-31
19,371,613 GBP2022-12-31
Other Debtors
Current
1,366,362 GBP2023-12-31
1,186,863 GBP2022-12-31
Prepayments/Accrued Income
Current
1,119,290 GBP2023-12-31
943,805 GBP2022-12-31
Bank Overdrafts
-1,587,407 GBP2023-12-31
Cash and Cash Equivalents
407,258 GBP2023-12-31
472,621 GBP2022-12-31
Bank Overdrafts
Current
1,587,407 GBP2023-12-31
Bank Borrowings
Current
491,482 GBP2023-12-31
825,473 GBP2022-12-31
Other Remaining Borrowings
Current
1,733,846 GBP2023-12-31
Trade Creditors/Trade Payables
Current
18,846,944 GBP2023-12-31
13,599,707 GBP2022-12-31
Amounts owed to group undertakings
Current
13,726,242 GBP2023-12-31
19,526,460 GBP2022-12-31
Corporation Tax Payable
Current
211,489 GBP2023-12-31
Taxation/Social Security Payable
Current
60,539 GBP2023-12-31
48,670 GBP2022-12-31
Other Creditors
Current
4,971,135 GBP2023-12-31
3,355,866 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
5,303,816 GBP2023-12-31
7,305,707 GBP2022-12-31
Creditors
Current
46,932,900 GBP2023-12-31
44,661,883 GBP2022-12-31
Bank Borrowings
Non-current
433,734 GBP2023-12-31
885,841 GBP2022-12-31
Amounts owed to group undertakings
Non-current
8,998,620 GBP2023-12-31
8,903,419 GBP2022-12-31
Creditors
Non-current
9,432,354 GBP2023-12-31
9,789,260 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
491,482 GBP2023-12-31
825,473 GBP2022-12-31
Non-current, Between one and two years
433,734 GBP2023-12-31
442,921 GBP2022-12-31
Non-current, Between two and five year
442,920 GBP2022-12-31
Total Borrowings
2,659,062 GBP2023-12-31
1,711,314 GBP2022-12-31
Net Deferred Tax Liability/Asset
-502,886 GBP2023-12-31
-394,666 GBP2022-12-31
-128,996 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-108,220 GBP2023-01-01 ~ 2023-12-31
-265,670 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
502,886 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
913,041 GBP2023-12-31
985,814 GBP2022-12-31
Between one and five year
3,385,693 GBP2023-12-31
2,724,166 GBP2022-12-31
More than five year
1,036,438 GBP2023-12-31
2,860,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,335,172 GBP2023-12-31
6,569,980 GBP2022-12-31