Average Number of Employees
372023-01-01 ~ 2023-12-31
342022-01-01 ~ 2022-12-31
Turnover/Revenue
29,254,360 GBP2023-01-01 ~ 2023-12-31
26,531,327 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-26,248,616 GBP2023-01-01 ~ 2023-12-31
-23,669,150 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,005,744 GBP2023-01-01 ~ 2023-12-31
2,862,177 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-941,273 GBP2023-01-01 ~ 2023-12-31
-928,035 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,435,101 GBP2023-01-01 ~ 2023-12-31
-1,388,600 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
629,370 GBP2023-01-01 ~ 2023-12-31
545,542 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-702 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
629,370 GBP2023-01-01 ~ 2023-12-31
544,840 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
481,536 GBP2023-01-01 ~ 2023-12-31
368,374 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
912,758 GBP2023-12-31
936,356 GBP2022-12-31
Fixed Assets
912,758 GBP2023-12-31
936,356 GBP2022-12-31
Total Inventories
873,368 GBP2023-12-31
850,604 GBP2022-12-31
Debtors
Current
4,187,947 GBP2023-12-31
3,795,925 GBP2022-12-31
Cash at bank and in hand
14,684 GBP2023-12-31
48,294 GBP2022-12-31
Current Assets
5,075,999 GBP2023-12-31
4,694,823 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,933,924 GBP2022-12-31
Net Current Assets/Liabilities
672,181 GBP2023-12-31
760,899 GBP2022-12-31
Total Assets Less Current Liabilities
1,584,939 GBP2023-12-31
1,697,255 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-270,000 GBP2023-12-31
Net Assets/Liabilities
1,178,837 GBP2023-12-31
1,168,281 GBP2022-12-31
Equity
Called up share capital
9,284 GBP2023-12-31
9,284 GBP2022-12-31
9,284 GBP2022-01-01
Capital redemption reserve
5,000 GBP2023-12-31
5,000 GBP2022-12-31
5,000 GBP2022-01-01
Retained earnings (accumulated losses)
1,164,553 GBP2023-12-31
1,153,997 GBP2022-12-31
1,256,603 GBP2022-01-01
Equity
1,178,837 GBP2023-12-31
1,168,281 GBP2022-12-31
1,270,887 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
481,536 GBP2023-01-01 ~ 2023-12-31
368,374 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-470,980 GBP2023-01-01 ~ 2023-12-31
-470,980 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-470,980 GBP2023-01-01 ~ 2023-12-31
-470,980 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
168,368 GBP2023-01-01 ~ 2023-12-31
137,688 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
-17,299 GBP2023-12-31
39,760 GBP2022-12-31
-256,316 GBP2022-01-01
Bank Overdrafts
-31,983 GBP2023-12-31
-8,534 GBP2022-12-31
Wages/Salaries
1,469,093 GBP2023-01-01 ~ 2023-12-31
1,355,253 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
151,970 GBP2023-01-01 ~ 2023-12-31
140,037 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,654,093 GBP2023-01-01 ~ 2023-12-31
1,526,551 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
131,810 GBP2023-01-01 ~ 2023-12-31
142,221 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,872 GBP2023-01-01 ~ 2023-12-31
94,069 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
148,031 GBP2023-01-01 ~ 2023-12-31
103,520 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
360,000 GBP2023-12-31
360,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
360,000 GBP2023-12-31
360,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
467,965 GBP2023-12-31
353,906 GBP2022-12-31
Furniture and fittings
87,419 GBP2023-12-31
61,772 GBP2022-12-31
Computers
91,470 GBP2023-12-31
88,366 GBP2022-12-31
Other
22,094 GBP2023-12-31
22,094 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,527,941 GBP2023-12-31
1,383,171 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
238,075 GBP2022-12-31
Furniture and fittings
25,742 GBP2022-12-31
Computers
66,579 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
446,815 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
5,889 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
7,428 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
168,368 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
278,532 GBP2023-12-31
Furniture and fittings
31,631 GBP2023-12-31
Computers
74,007 GBP2023-12-31
Other
22,094 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
615,183 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
189,433 GBP2023-12-31
115,831 GBP2022-12-31
Furniture and fittings
55,788 GBP2023-12-31
36,030 GBP2022-12-31
Computers
17,463 GBP2023-12-31
21,787 GBP2022-12-31
Raw materials and consumables
873,368 GBP2023-12-31
850,604 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,010,173 GBP2023-12-31
2,799,556 GBP2022-12-31
Other Debtors
Current
1,108,117 GBP2023-12-31
860,410 GBP2022-12-31
Prepayments/Accrued Income
Current
69,657 GBP2023-12-31
135,959 GBP2022-12-31
Bank Overdrafts
Current
31,983 GBP2023-12-31
8,534 GBP2022-12-31
Bank Borrowings
Current
120,000 GBP2023-12-31
120,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,630,356 GBP2023-12-31
3,341,232 GBP2022-12-31
Corporation Tax Payable
Current
302,675 GBP2023-12-31
185,253 GBP2022-12-31
Taxation/Social Security Payable
Current
34,207 GBP2023-12-31
28,899 GBP2022-12-31
Other Creditors
Current
12,289 GBP2023-12-31
6,277 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
272,308 GBP2023-12-31
243,729 GBP2022-12-31
Creditors
Current
4,403,818 GBP2023-12-31
3,933,924 GBP2022-12-31
Bank Borrowings
Non-current
270,000 GBP2023-12-31
390,000 GBP2022-12-31
Current, Amounts falling due within one year
120,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
120,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
120,000 GBP2023-12-31
120,000 GBP2022-12-31
Non-current, Between two and five year
150,000 GBP2023-12-31
270,000 GBP2022-12-31
Total Borrowings
390,000 GBP2023-12-31
510,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-136,102 GBP2023-12-31
-138,974 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,872 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-136,518 GBP2023-12-31
-138,974 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
4,800 shares2023-12-31
4,800 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
200 shares2023-12-31
200 shares2022-12-31
Par Value of Share
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,442 shares2023-12-31
1,442 shares2022-12-31
Par Value of Share
Class 4 ordinary share
12023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
118,374 GBP2023-12-31
124,094 GBP2022-12-31
Between one and five year
390,473 GBP2023-12-31
420,176 GBP2022-12-31
More than five year
251,233 GBP2023-12-31
339,903 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
760,080 GBP2023-12-31
884,173 GBP2022-12-31