(expand)Creditors
Current
7,827,288 GBP2023-12-31
8,924,392 GBP2022-12-31
Net Current Assets/Liabilities
1,442,643 GBP2023-12-31
1,523,376 GBP2022-12-31
Total Assets Less Current Liabilities
1,783,720 GBP2023-12-31
1,999,788 GBP2022-12-31
Net Assets/Liabilities
1,260,223 GBP2023-12-31
1,244,759 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
1,260,123 GBP2023-12-31
1,244,659 GBP2022-12-31
1,218,072 GBP2021-12-31
Equity
1,260,223 GBP2023-12-31
1,244,759 GBP2022-12-31
1,218,172 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
15,464 GBP2023-01-01 ~ 2023-12-31
26,587 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
978,008 GBP2023-01-01 ~ 2023-12-31
1,109,079 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
96,680 GBP2023-01-01 ~ 2023-12-31
107,833 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,274 GBP2023-01-01 ~ 2023-12-31
22,481 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,094,962 GBP2023-01-01 ~ 2023-12-31
1,239,393 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
322023-01-01 ~ 2023-12-31
342022-01-01 ~ 2022-12-31
Director Remuneration
97,387 GBP2023-01-01 ~ 2023-12-31
111,352 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
321,776 GBP2023-01-01 ~ 2023-12-31
393,185 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
20,942 GBP2023-01-01 ~ 2023-12-31
25,092 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
58,985 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
17,449 GBP2023-01-01 ~ 2023-12-31
-23,144 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
170,000 GBP2022-12-31
Development expenditure
346,686 GBP2022-12-31
Intangible Assets - Gross Cost
516,686 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
157,250 GBP2023-12-31
140,250 GBP2022-12-31
Development expenditure
346,686 GBP2023-12-31
316,828 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
503,936 GBP2023-12-31
457,078 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
17,000 GBP2023-01-01 ~ 2023-12-31
Development expenditure
29,858 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
46,858 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
12,750 GBP2023-12-31
29,750 GBP2022-12-31
Development expenditure
29,858 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
108,885 GBP2023-12-31
108,885 GBP2022-12-31
Plant and equipment
847,398 GBP2023-12-31
918,037 GBP2022-12-31
Furniture and fittings
101,729 GBP2023-12-31
101,729 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-297,274 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
98,715 GBP2023-12-31
70,733 GBP2022-12-31
Plant and equipment
587,940 GBP2023-12-31
641,214 GBP2022-12-31
Furniture and fittings
88,321 GBP2023-12-31
73,242 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
27,982 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
243,289 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
15,079 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-296,563 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
10,170 GBP2023-12-31
38,152 GBP2022-12-31
Plant and equipment
259,458 GBP2023-12-31
276,823 GBP2022-12-31
Furniture and fittings
13,408 GBP2023-12-31
28,487 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
76,673 GBP2023-12-31
63,378 GBP2022-12-31
Computers
141,411 GBP2023-12-31
244,153 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,276,096 GBP2023-12-31
1,436,182 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-104,612 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-401,886 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
60,716 GBP2023-12-31
55,503 GBP2022-12-31
Computers
112,177 GBP2023-12-31
178,786 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
947,869 GBP2023-12-31
1,019,478 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
5,213 GBP2023-01-01 ~ 2023-12-31
Computers
38,003 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
329,566 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-104,612 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-401,175 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
15,957 GBP2023-12-31
7,875 GBP2022-12-31
Computers
29,234 GBP2023-12-31
65,367 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
20,083 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
20,083 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
3,682 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
4,108 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
7,790 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
3,682 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
16,401 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
15,437 GBP2023-12-31
6,250 GBP2022-12-31
Under hire purchased contracts or finance leases
31,838 GBP2023-12-31
6,250 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
100 GBP2022-12-31
Investments in Group Undertakings
100 GBP2023-12-31
100 GBP2022-12-31
Merchandise
1,595,621 GBP2023-12-31
2,577,691 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,889,948 GBP2023-12-31
3,274,379 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,822,381 GBP2023-12-31
3,702,137 GBP2022-12-31
Other Debtors
Current
699,687 GBP2023-12-31
684,793 GBP2022-12-31
Amount of corporation tax that is recoverable
1,241 GBP2022-12-31
Prepayments/Accrued Income
Current
174,926 GBP2023-12-31
133,793 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,594,442 GBP2023-12-31
7,796,343 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
25,127 GBP2023-12-31
22,420 GBP2022-12-31
Other Remaining Borrowings
Current
688,392 GBP2023-12-31
799,461 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
13,288 GBP2023-12-31
5,650 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,653,543 GBP2023-12-31
4,666,501 GBP2022-12-31
Corporation Tax Payable
Current
37,692 GBP2023-12-31
Other Taxation & Social Security Payable
Current
754,501 GBP2023-12-31
638,388 GBP2022-12-31
Other Creditors
Current
2,502,909 GBP2023-12-31
2,556,898 GBP2022-12-31
Accrued Liabilities
Current
151,836 GBP2023-12-31
235,074 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
15,154 GBP2023-12-31
25,802 GBP2022-12-31
Other Remaining Borrowings
Non-current
418,621 GBP2023-12-31
670,329 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
14,892 GBP2023-12-31
679 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
713,519 GBP2023-12-31
821,881 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Non-current, Between two and five year
5,154 GBP2023-12-31
15,802 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
14,892 GBP2023-12-31
679 GBP2022-12-31
hire purchase agreements
28,180 GBP2023-12-31
6,329 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
197,047 GBP2023-12-31
221,390 GBP2022-12-31
Between one and five year
495,456 GBP2023-12-31
707,542 GBP2022-12-31
All periods
692,503 GBP2023-12-31
928,932 GBP2022-12-31
Total Borrowings
Secured
3,438,102 GBP2023-12-31
3,833,018 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
74,830 GBP2023-12-31
58,219 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
15,464 GBP2023-01-01 ~ 2023-12-31