Average Number of Employees
642023-01-01 ~ 2023-12-31
572022-01-01 ~ 2022-12-31
Turnover/Revenue
3,937,350 GBP2023-01-01 ~ 2023-12-31
3,411,977 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-426,412 GBP2023-01-01 ~ 2023-12-31
-353,976 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,510,938 GBP2023-01-01 ~ 2023-12-31
3,058,001 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,422,744 GBP2023-01-01 ~ 2023-12-31
-3,153,885 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
95,160 GBP2023-01-01 ~ 2023-12-31
-90,526 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
87,995 GBP2023-01-01 ~ 2023-12-31
-91,537 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
87,995 GBP2023-01-01 ~ 2023-12-31
-91,537 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
793,751 GBP2023-12-31
897,247 GBP2022-12-31
Fixed Assets
793,751 GBP2023-12-31
897,247 GBP2022-12-31
Total Inventories
1,777,557 GBP2023-12-31
1,783,410 GBP2022-12-31
Debtors
Current
537,661 GBP2023-12-31
442,571 GBP2022-12-31
Cash at bank and in hand
120,758 GBP2023-12-31
10,808 GBP2022-12-31
Current Assets
2,435,976 GBP2023-12-31
2,236,789 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,202,897 GBP2023-12-31
-3,202,366 GBP2022-12-31
Net Current Assets/Liabilities
-766,921 GBP2023-12-31
-965,577 GBP2022-12-31
Total Assets Less Current Liabilities
26,830 GBP2023-12-31
-68,330 GBP2022-12-31
Net Assets/Liabilities
-20,604 GBP2023-12-31
-108,599 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2022-01-01
Retained earnings (accumulated losses)
-20,606 GBP2023-12-31
-108,601 GBP2022-12-31
-17,064 GBP2022-01-01
Equity
-20,604 GBP2023-12-31
-108,599 GBP2022-12-31
-17,062 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
87,995 GBP2023-01-01 ~ 2023-12-31
-91,537 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
87,995 GBP2023-01-01 ~ 2023-12-31
-91,537 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,200,058 GBP2023-01-01 ~ 2023-12-31
1,045,912 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
91,240 GBP2023-01-01 ~ 2023-12-31
79,440 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,311,102 GBP2023-01-01 ~ 2023-12-31
1,142,770 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
7,165 GBP2023-01-01 ~ 2023-12-31
1,011 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
95,160 GBP2023-01-01 ~ 2023-12-31
-90,526 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
22,382 GBP2023-01-01 ~ 2023-12-31
-17,200 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,052,839 GBP2023-12-31
2,052,839 GBP2022-12-31
Plant and equipment
268,002 GBP2023-12-31
268,002 GBP2022-12-31
Motor vehicles
32,303 GBP2023-12-31
28,328 GBP2022-12-31
Furniture and fittings
668,264 GBP2023-12-31
627,702 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
114,550 GBP2022-12-31
Motor vehicles
26,995 GBP2022-12-31
Furniture and fittings
589,514 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
13,530 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
128,080 GBP2023-12-31
Motor vehicles
27,995 GBP2023-12-31
Furniture and fittings
614,582 GBP2023-12-31
Property, Plant & Equipment
Buildings
375,916 GBP2023-12-31
465,724 GBP2022-12-31
Plant and equipment
139,922 GBP2023-12-31
153,452 GBP2022-12-31
Motor vehicles
4,308 GBP2023-12-31
1,333 GBP2022-12-31
Furniture and fittings
53,682 GBP2023-12-31
38,188 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Other
89,734 GBP2023-12-31
108,361 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,241,331 GBP2023-12-31
3,215,421 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,318,174 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
129,406 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,447,580 GBP2023-12-31
Property, Plant & Equipment
Other
89,734 GBP2023-12-31
108,361 GBP2022-12-31
Finished Goods/Goods for Resale
52,342 GBP2023-12-31
58,195 GBP2022-12-31
Raw materials and consumables
1,725,215 GBP2023-12-31
1,725,215 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
140,464 GBP2023-12-31
147,874 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
55,911 GBP2023-12-31
36,481 GBP2022-12-31
Other Debtors
Current
105,882 GBP2023-12-31
32,285 GBP2022-12-31
Prepayments/Accrued Income
Current
161,978 GBP2023-12-31
122,711 GBP2022-12-31
Cash and Cash Equivalents
120,758 GBP2023-12-31
10,808 GBP2022-12-31
Trade Creditors/Trade Payables
Current
281,808 GBP2023-12-31
243,795 GBP2022-12-31
Amounts owed to group undertakings
Current
2,520,346 GBP2023-12-31
2,351,106 GBP2022-12-31
Taxation/Social Security Payable
Current
8,211 GBP2023-12-31
46,235 GBP2022-12-31
Other Creditors
Current
375 GBP2023-12-31
33,287 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
210,325 GBP2023-12-31
242,093 GBP2022-12-31
Creditors
Current
3,202,897 GBP2023-12-31
3,202,366 GBP2022-12-31
Net Deferred Tax Liability/Asset
-47,434 GBP2023-12-31
-40,269 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-7,165 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-48,758 GBP2023-12-31
-41,634 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
2 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
306,510 GBP2023-12-31
302,241 GBP2022-12-31
Between one and five year
525,935 GBP2023-12-31
168,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
832,445 GBP2023-12-31
470,241 GBP2022-12-31