Cost of Sales
-4,772,419 GBP2023-01-01 ~ 2023-12-31
-3,491,110 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,069,979 GBP2023-01-01 ~ 2023-12-31
-987,439 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
47 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
94,664 GBP2023-01-01 ~ 2023-12-31
81,229 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
64,446 GBP2023-01-01 ~ 2023-12-31
62,988 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
942,489 GBP2023-12-31
878,043 GBP2022-12-31
815,055 GBP2021-12-31
Property, Plant & Equipment
128,142 GBP2023-12-31
67,686 GBP2022-12-31
Debtors
557,858 GBP2023-12-31
558,248 GBP2022-12-31
Cash at bank and in hand
97,785 GBP2023-12-31
184,453 GBP2022-12-31
Current Assets
1,409,672 GBP2023-12-31
1,592,313 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-513,289 GBP2023-12-31
-723,530 GBP2022-12-31
Net Current Assets/Liabilities
896,383 GBP2023-12-31
868,783 GBP2022-12-31
Total Assets Less Current Liabilities
1,024,525 GBP2023-12-31
936,469 GBP2022-12-31
Net Assets/Liabilities
992,489 GBP2023-12-31
928,043 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Equity
992,489 GBP2023-12-31
928,043 GBP2022-12-31
Audit Fees/Expenses
14,000 GBP2023-01-01 ~ 2023-12-31
8,900 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
142023-01-01 ~ 2023-12-31
142022-01-01 ~ 2022-12-31
Wages/Salaries
466,447 GBP2023-01-01 ~ 2023-12-31
440,831 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,248 GBP2023-01-01 ~ 2023-12-31
76,225 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
583,033 GBP2023-01-01 ~ 2023-12-31
554,637 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
111,276 GBP2023-01-01 ~ 2023-12-31
106,393 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
23,610 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
58,491 GBP2023-12-31
58,491 GBP2022-12-31
Furniture and fittings
36,632 GBP2023-12-31
33,102 GBP2022-12-31
Motor vehicles
224,274 GBP2023-12-31
158,471 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
319,397 GBP2023-12-31
250,064 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-33,857 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-33,857 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
58,491 GBP2023-12-31
58,246 GBP2022-12-31
Furniture and fittings
21,147 GBP2023-12-31
18,414 GBP2022-12-31
Motor vehicles
111,617 GBP2023-12-31
105,718 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
191,255 GBP2023-12-31
182,378 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
245 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
2,733 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
33,690 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
36,668 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-27,791 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-27,791 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
0 GBP2023-12-31
245 GBP2022-12-31
Furniture and fittings
15,485 GBP2023-12-31
14,688 GBP2022-12-31
Motor vehicles
112,657 GBP2023-12-31
52,753 GBP2022-12-31
Finished Goods/Goods for Resale
754,029 GBP2023-12-31
849,612 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
168,669 GBP2023-12-31
288,496 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
232,789 GBP2023-12-31
83,708 GBP2022-12-31
Other Debtors
Current
20,922 GBP2023-12-31
144,570 GBP2022-12-31
Prepayments/Accrued Income
Current
135,478 GBP2023-12-31
41,474 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
557,858 GBP2023-12-31
558,248 GBP2022-12-31
Trade Creditors/Trade Payables
Current
314,236 GBP2023-12-31
407,224 GBP2022-12-31
Amounts owed to group undertakings
Current
60,000 GBP2023-12-31
227,232 GBP2022-12-31
Corporation Tax Payable
Current
6,608 GBP2023-12-31
18,241 GBP2022-12-31
Other Taxation & Social Security Payable
Current
9,767 GBP2023-12-31
9,566 GBP2022-12-31
Other Creditors
Current
57,653 GBP2023-12-31
1,934 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
65,025 GBP2023-12-31
59,333 GBP2022-12-31
Creditors
Current
513,289 GBP2023-12-31
723,530 GBP2022-12-31