Cost of Sales
-17,934,568 GBP2022-01-01 ~ 2022-12-31
-16,951,488 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-708,162 GBP2022-01-01 ~ 2022-12-31
-610,932 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,373,463 GBP2022-01-01 ~ 2022-12-31
-2,456,050 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-106,874 GBP2022-01-01 ~ 2022-12-31
-3,066 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
777,041 GBP2022-01-01 ~ 2022-12-31
1,538,884 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
510,112 GBP2022-01-01 ~ 2022-12-31
1,306,385 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
510,112 GBP2022-01-01 ~ 2022-12-31
1,306,385 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
445,793 GBP2022-12-31
539,737 GBP2021-12-31
Debtors
3,551,228 GBP2022-12-31
2,541,456 GBP2021-12-31
Cash at bank and in hand
274,353 GBP2022-12-31
2,164,188 GBP2021-12-31
Current Assets
17,282,780 GBP2022-12-31
11,199,291 GBP2021-12-31
Net Current Assets/Liabilities
7,731,128 GBP2022-12-31
7,074,689 GBP2021-12-31
Total Assets Less Current Liabilities
8,176,921 GBP2022-12-31
7,614,426 GBP2021-12-31
Net Assets/Liabilities
8,124,538 GBP2022-12-31
7,614,426 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
100 GBP2020-12-31
Retained earnings (accumulated losses)
8,124,438 GBP2022-12-31
7,614,326 GBP2021-12-31
6,307,941 GBP2020-12-31
Equity
8,124,538 GBP2022-12-31
7,614,426 GBP2021-12-31
Audit Fees/Expenses
16,665 GBP2022-01-01 ~ 2022-12-31
16,373 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
462022-01-01 ~ 2022-12-31
432021-01-01 ~ 2021-12-31
Wages/Salaries
1,522,661 GBP2022-01-01 ~ 2022-12-31
1,553,037 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
110,093 GBP2022-01-01 ~ 2022-12-31
63,770 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,768,688 GBP2022-01-01 ~ 2022-12-31
1,760,249 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
85,140 GBP2022-01-01 ~ 2022-12-31
78,060 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
111,525 GBP2022-01-01 ~ 2022-12-31
-55,738 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
201,760 GBP2022-12-31
200,850 GBP2021-12-31
Furniture and fittings
313,131 GBP2022-12-31
305,040 GBP2021-12-31
Computers
555,209 GBP2022-12-31
487,037 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,530,749 GBP2022-12-31
1,453,576 GBP2021-12-31
Land and buildings, Under hire purchased contracts or finance leases
460,649 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
162,498 GBP2022-12-31
149,506 GBP2021-12-31
Furniture and fittings
255,157 GBP2022-12-31
239,320 GBP2021-12-31
Computers
449,857 GBP2022-12-31
399,729 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,084,956 GBP2022-12-31
913,839 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
92,160 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
12,992 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
15,837 GBP2022-01-01 ~ 2022-12-31
Computers
50,128 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
171,117 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
217,444 GBP2022-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
243,205 GBP2022-12-31
Plant and equipment
39,262 GBP2022-12-31
51,344 GBP2021-12-31
Furniture and fittings
57,974 GBP2022-12-31
65,720 GBP2021-12-31
Computers
105,352 GBP2022-12-31
87,308 GBP2021-12-31
Finished Goods/Goods for Resale
13,457,199 GBP2022-12-31
6,493,647 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,929,832 GBP2022-12-31
2,335,439 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
560,150 GBP2022-12-31
0 GBP2021-12-31
Prepayments/Accrued Income
Current
61,246 GBP2022-12-31
146,875 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
3,551,228 GBP2022-12-31
2,482,314 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
6,509,585 GBP2022-12-31
0 GBP2021-12-31
Trade Creditors/Trade Payables
Current
624,422 GBP2022-12-31
1,048,041 GBP2021-12-31
Amounts owed to group undertakings
Current
0 GBP2022-12-31
780,598 GBP2021-12-31
Corporation Tax Payable
Current
154,620 GBP2022-12-31
288,856 GBP2021-12-31
Other Taxation & Social Security Payable
Current
438,595 GBP2022-12-31
299,589 GBP2021-12-31
Other Creditors
Current
14,206 GBP2022-12-31
45,438 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,810,224 GBP2022-12-31
1,662,080 GBP2021-12-31
Creditors
Current
9,551,652 GBP2022-12-31
4,124,602 GBP2021-12-31
Bank Overdrafts
6,509,585 GBP2022-12-31
0 GBP2021-12-31
Total Borrowings
Current
6,509,585 GBP2022-12-31
0 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
179,484 GBP2022-12-31
179,484 GBP2021-12-31
Between two and five year
558,950 GBP2022-12-31
738,434 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
738,434 GBP2022-12-31
917,918 GBP2021-12-31