Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
39,406,503 GBP2023-01-01 ~ 2023-12-31
32,080,641 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-27,999,321 GBP2023-01-01 ~ 2023-12-31
-22,670,587 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
11,407,182 GBP2023-01-01 ~ 2023-12-31
9,410,054 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,784,486 GBP2023-01-01 ~ 2023-12-31
-6,583,861 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,622,696 GBP2023-01-01 ~ 2023-12-31
2,826,193 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,767,696 GBP2023-01-01 ~ 2023-12-31
2,274,193 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,767,696 GBP2023-01-01 ~ 2023-12-31
2,274,193 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,448,470 GBP2023-12-31
290,051 GBP2022-12-31
Total Inventories
2,551,804 GBP2023-12-31
2,140,950 GBP2022-12-31
Debtors
10,169,201 GBP2023-12-31
8,702,853 GBP2022-12-31
Cash at bank and in hand
1,002,242 GBP2023-12-31
2,972,236 GBP2022-12-31
Current Assets
13,723,247 GBP2023-12-31
13,816,039 GBP2022-12-31
Creditors
Current
5,775,102 GBP2023-12-31
5,294,171 GBP2022-12-31
Net Current Assets/Liabilities
7,948,145 GBP2023-12-31
8,521,868 GBP2022-12-31
Total Assets Less Current Liabilities
9,396,615 GBP2023-12-31
8,811,919 GBP2022-12-31
Net Assets/Liabilities
9,329,615 GBP2023-12-31
8,811,919 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
9,329,515 GBP2023-12-31
8,811,819 GBP2022-12-31
8,607,626 GBP2021-12-31
Equity
9,329,615 GBP2023-12-31
8,811,919 GBP2022-12-31
8,607,726 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,250,000 GBP2023-01-01 ~ 2023-12-31
-2,070,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,250,000 GBP2023-01-01 ~ 2023-12-31
-2,070,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,767,696 GBP2023-01-01 ~ 2023-12-31
2,274,193 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,778,478 GBP2023-01-01 ~ 2023-12-31
3,304,800 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
451,013 GBP2023-01-01 ~ 2023-12-31
409,285 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
138,788 GBP2023-01-01 ~ 2023-12-31
129,278 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,368,279 GBP2023-01-01 ~ 2023-12-31
3,843,363 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
942023-01-01 ~ 2023-12-31
872022-01-01 ~ 2022-12-31
Director Remuneration
362,022 GBP2023-01-01 ~ 2023-12-31
323,930 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
117,357 GBP2023-01-01 ~ 2023-12-31
138,065 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,000 GBP2023-01-01 ~ 2023-12-31
12,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
755,000 GBP2023-01-01 ~ 2023-12-31
525,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
852,094 GBP2023-01-01 ~ 2023-12-31
536,977 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,001,364 GBP2023-12-31
86,508 GBP2022-12-31
Plant and equipment
45,338 GBP2023-12-31
45,538 GBP2022-12-31
Furniture and fittings
566,408 GBP2023-12-31
431,538 GBP2022-12-31
Motor vehicles
475,961 GBP2023-12-31
364,921 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,089,071 GBP2023-12-31
928,505 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-200 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-2,591 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-113,360 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-116,151 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
26,163 GBP2023-12-31
21,620 GBP2022-12-31
Furniture and fittings
301,895 GBP2023-12-31
269,248 GBP2022-12-31
Motor vehicles
258,131 GBP2023-12-31
301,199 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
640,601 GBP2023-12-31
638,454 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,743 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
34,297 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
70,292 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,357 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-200 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-1,650 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-113,360 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-115,210 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
946,952 GBP2023-12-31
Plant and equipment
19,175 GBP2023-12-31
23,918 GBP2022-12-31
Furniture and fittings
264,513 GBP2023-12-31
162,290 GBP2022-12-31
Motor vehicles
217,830 GBP2023-12-31
63,722 GBP2022-12-31
Finished Goods
2,551,804 GBP2023-12-31
2,140,950 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
8,679,665 GBP2023-12-31
6,763,881 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,311,632 GBP2023-12-31
1,777,782 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
95,000 GBP2023-12-31
55,000 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
33,000 GBP2022-12-31
Prepayments/Accrued Income
Current
82,904 GBP2023-12-31
73,190 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
10,169,201 GBP2023-12-31
Amounts falling due within one year, Current
8,702,853 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,852,091 GBP2023-12-31
3,561,521 GBP2022-12-31
Amounts owed to group undertakings
Current
97,406 GBP2023-12-31
84,087 GBP2022-12-31
Other Taxation & Social Security Payable
Current
145,795 GBP2023-12-31
123,795 GBP2022-12-31
Other Creditors
Current
14,039 GBP2023-12-31
12,529 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
787,200 GBP2023-12-31
659,941 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
70,494 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
67,000 GBP2023-12-31
-33,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,767,696 GBP2023-01-01 ~ 2023-12-31