Cost of Sales
-12,438,800 GBP2023-01-01 ~ 2023-12-31
-10,926,273 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-73,502 GBP2023-01-01 ~ 2023-12-31
-73,752 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,316,842 GBP2023-01-01 ~ 2023-12-31
-2,177,350 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
737,471 GBP2023-01-01 ~ 2023-12-31
557,240 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-167,836 GBP2023-01-01 ~ 2023-12-31
167,836 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
569,635 GBP2023-01-01 ~ 2023-12-31
557,240 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
351,730 GBP2023-12-31
-217,905 GBP2022-12-31
-775,145 GBP2021-12-31
Intangible Assets
Other
68,679 GBP2023-12-31
33,418 GBP2022-12-31
Property, Plant & Equipment
112,585 GBP2023-12-31
117,601 GBP2022-12-31
Fixed Assets
181,264 GBP2023-12-31
151,019 GBP2022-12-31
Cash at bank and in hand
957,670 GBP2023-12-31
713,913 GBP2022-12-31
Current Assets
5,837,843 GBP2023-12-31
5,475,082 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,899,589 GBP2023-12-31
-4,120,455 GBP2022-12-31
Net Current Assets/Liabilities
1,938,254 GBP2023-12-31
1,354,627 GBP2022-12-31
Total Assets Less Current Liabilities
2,119,518 GBP2023-12-31
1,505,646 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,730,647 GBP2023-12-31
-1,684,743 GBP2022-12-31
Net Assets/Liabilities
361,730 GBP2023-12-31
-207,905 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Equity
361,730 GBP2023-12-31
-207,905 GBP2022-12-31
Audit Fees/Expenses
7,250 GBP2023-01-01 ~ 2023-12-31
5,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
322023-01-01 ~ 2023-12-31
332022-01-01 ~ 2022-12-31
Wages/Salaries
1,480,157 GBP2023-01-01 ~ 2023-12-31
1,289,299 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,310 GBP2023-01-01 ~ 2023-12-31
29,873 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,513,467 GBP2023-01-01 ~ 2023-12-31
1,319,172 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
0 GBP2023-01-01 ~ 2023-12-31
8,476 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,032 GBP2023-01-01 ~ 2023-12-31
-635 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
184,567 GBP2023-12-31
184,567 GBP2022-12-31
Plant and equipment
365,148 GBP2023-12-31
321,045 GBP2022-12-31
Furniture and fittings
141,399 GBP2023-12-31
141,399 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
691,114 GBP2023-12-31
647,011 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
181,077 GBP2023-12-31
177,600 GBP2022-12-31
Plant and equipment
266,549 GBP2023-12-31
223,531 GBP2022-12-31
Furniture and fittings
130,903 GBP2023-12-31
128,279 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
578,529 GBP2023-12-31
529,410 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
3,477 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
43,018 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
2,624 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
49,119 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
3,490 GBP2023-12-31
6,967 GBP2022-12-31
Plant and equipment
98,599 GBP2023-12-31
97,514 GBP2022-12-31
Furniture and fittings
10,496 GBP2023-12-31
13,120 GBP2022-12-31
Finished Goods/Goods for Resale
2,334,204 GBP2023-12-31
2,148,072 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,892,266 GBP2023-12-31
1,800,806 GBP2022-12-31
Other Debtors
Current
174,652 GBP2023-12-31
192,303 GBP2022-12-31
Prepayments/Accrued Income
Current
108,376 GBP2023-12-31
79,810 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,175,294 GBP2023-12-31
2,072,919 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
231,845 GBP2023-12-31
288,027 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,218,971 GBP2023-12-31
955,141 GBP2022-12-31
Amounts owed to group undertakings
Current
1,817,169 GBP2023-12-31
2,400,150 GBP2022-12-31
Other Taxation & Social Security Payable
Current
323,623 GBP2023-12-31
206,952 GBP2022-12-31
Other Creditors
Current
12,016 GBP2023-12-31
3,150 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
233,965 GBP2023-12-31
197,035 GBP2022-12-31
Creditors
Current
3,899,589 GBP2023-12-31
4,120,455 GBP2022-12-31
Amounts owed to group undertakings
Non-current
1,730,647 GBP2023-12-31
1,684,743 GBP2022-12-31
Bank Borrowings
231,845 GBP2023-12-31
288,027 GBP2022-12-31
Total Borrowings
Current
231,845 GBP2023-12-31
288,027 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
81,250 GBP2023-12-31
81,250 GBP2022-12-31
Between two and five year
51,866 GBP2023-12-31
133,116 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
133,116 GBP2023-12-31
214,366 GBP2022-12-31