Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
47,047,529 GBP2023-01-01 ~ 2023-12-31
54,475,755 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-45,656,992 GBP2023-01-01 ~ 2023-12-31
-52,041,150 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,390,537 GBP2023-01-01 ~ 2023-12-31
2,434,605 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,476,554 GBP2023-01-01 ~ 2023-12-31
-1,597,514 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
214,130 GBP2023-01-01 ~ 2023-12-31
1,016,552 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-17,112 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
197,018 GBP2023-01-01 ~ 2023-12-31
1,016,552 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
128,763 GBP2023-01-01 ~ 2023-12-31
788,773 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
128,763 GBP2023-01-01 ~ 2023-12-31
788,773 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
295,645 GBP2023-12-31
206,432 GBP2022-12-31
Total Inventories
6,792,482 GBP2023-12-31
6,146,034 GBP2022-12-31
Debtors
1,385,566 GBP2023-12-31
1,553,431 GBP2022-12-31
Cash at bank and in hand
250 GBP2023-12-31
679,178 GBP2022-12-31
Current Assets
8,178,298 GBP2023-12-31
8,378,643 GBP2022-12-31
Creditors
Current
5,148,995 GBP2023-12-31
5,411,508 GBP2022-12-31
Net Current Assets/Liabilities
3,029,303 GBP2023-12-31
2,967,135 GBP2022-12-31
Total Assets Less Current Liabilities
3,324,948 GBP2023-12-31
3,173,567 GBP2022-12-31
Net Assets/Liabilities
3,252,470 GBP2023-12-31
3,123,707 GBP2022-12-31
Equity
Called up share capital
120,000 GBP2023-12-31
120,000 GBP2022-12-31
120,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,132,470 GBP2023-12-31
3,003,707 GBP2022-12-31
2,214,934 GBP2021-12-31
Equity
3,252,470 GBP2023-12-31
3,123,707 GBP2022-12-31
2,334,934 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
128,763 GBP2023-01-01 ~ 2023-12-31
788,773 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,338,718 GBP2023-01-01 ~ 2023-12-31
1,510,234 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
185,634 GBP2023-01-01 ~ 2023-12-31
215,383 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,832 GBP2023-01-01 ~ 2023-12-31
32,524 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,557,184 GBP2023-01-01 ~ 2023-12-31
1,758,141 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
522023-01-01 ~ 2023-12-31
512022-01-01 ~ 2022-12-31
Director Remuneration
100,000 GBP2023-01-01 ~ 2023-12-31
213,450 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
21,980 GBP2023-01-01 ~ 2023-12-31
23,400 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,550 GBP2023-01-01 ~ 2023-12-31
7,750 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
45,637 GBP2023-01-01 ~ 2023-12-31
186,617 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
46,341 GBP2023-01-01 ~ 2023-12-31
193,145 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
583,575 GBP2023-12-31
487,277 GBP2022-12-31
Plant and equipment
268,212 GBP2023-12-31
260,262 GBP2022-12-31
Furniture and fittings
395,379 GBP2023-12-31
388,434 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,247,166 GBP2023-12-31
1,135,973 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
325,762 GBP2023-12-31
325,762 GBP2022-12-31
Plant and equipment
244,063 GBP2023-12-31
228,252 GBP2022-12-31
Furniture and fittings
381,696 GBP2023-12-31
375,527 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
951,521 GBP2023-12-31
929,541 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
15,811 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
6,169 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
21,980 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
257,813 GBP2023-12-31
161,515 GBP2022-12-31
Plant and equipment
24,149 GBP2023-12-31
32,010 GBP2022-12-31
Furniture and fittings
13,683 GBP2023-12-31
12,907 GBP2022-12-31
Value of work in progress
89,050 GBP2023-12-31
26,212 GBP2022-12-31
Finished Goods
6,480,505 GBP2023-12-31
5,789,624 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,317,034 GBP2023-12-31
1,517,249 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
36,000 GBP2023-12-31
Other Debtors
Current
175 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
2,723 GBP2023-12-31
Prepayments/Accrued Income
Current
29,634 GBP2023-12-31
36,182 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,385,566 GBP2023-12-31
1,553,431 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,338,634 GBP2023-12-31
Other Remaining Borrowings
Current
1,841,825 GBP2023-12-31
175,857 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,703,974 GBP2023-12-31
2,158,037 GBP2022-12-31
Amounts owed to group undertakings
Current
31,012 GBP2023-12-31
2,289,409 GBP2022-12-31
Corporation Tax Payable
Current
45,637 GBP2023-12-31
186,617 GBP2022-12-31
Other Taxation & Social Security Payable
Current
71,281 GBP2023-12-31
62,293 GBP2022-12-31
Other Creditors
Current
11,539 GBP2023-12-31
8,058 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
105,093 GBP2023-12-31
196,252 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
3,180,459 GBP2023-12-31
175,857 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
72,478 GBP2023-12-31
49,860 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
72,478 GBP2023-12-31
49,860 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
128,763 GBP2023-01-01 ~ 2023-12-31