Average Number of Employees
722023-01-01 ~ 2023-12-31
792022-01-01 ~ 2022-12-31
Turnover/Revenue
24,116,319 GBP2023-01-01 ~ 2023-12-31
28,577,093 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-19,661,888 GBP2023-01-01 ~ 2023-12-31
-25,690,822 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,454,431 GBP2023-01-01 ~ 2023-12-31
2,886,271 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,065,770 GBP2023-01-01 ~ 2023-12-31
-5,937,134 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,609,739 GBP2023-01-01 ~ 2023-12-31
-3,050,063 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
40,264 GBP2023-01-01 ~ 2023-12-31
562,809 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,881,837 GBP2023-01-01 ~ 2023-12-31
-2,813,054 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,881,837 GBP2023-01-01 ~ 2023-12-31
-2,777,716 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
17,376 GBP2023-12-31
22,341 GBP2022-12-31
Property, Plant & Equipment
158,982 GBP2023-12-31
250,743 GBP2022-12-31
Fixed Assets
176,358 GBP2023-12-31
273,084 GBP2022-12-31
Total Inventories
4,666,245 GBP2023-12-31
7,523,884 GBP2022-12-31
Debtors
Non-current
237,000 GBP2023-12-31
297,000 GBP2022-12-31
Current
5,113,618 GBP2023-12-31
12,181,136 GBP2022-12-31
Cash at bank and in hand
343,915 GBP2023-12-31
193,531 GBP2022-12-31
Current Assets
10,360,778 GBP2023-12-31
20,195,551 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,671,950 GBP2023-12-31
-11,716,109 GBP2022-12-31
Net Current Assets/Liabilities
6,688,828 GBP2023-12-31
8,479,442 GBP2022-12-31
Total Assets Less Current Liabilities
6,865,186 GBP2023-12-31
8,752,526 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,503 GBP2022-12-31
Net Assets/Liabilities
6,865,186 GBP2023-12-31
8,747,023 GBP2022-12-31
Equity
Called up share capital
1,250,000 GBP2023-12-31
1,250,000 GBP2022-12-31
1,250,000 GBP2022-01-01
Retained earnings (accumulated losses)
5,615,186 GBP2023-12-31
7,497,023 GBP2022-12-31
10,274,739 GBP2022-01-01
Equity
6,865,186 GBP2023-12-31
8,747,023 GBP2022-12-31
11,524,739 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,881,837 GBP2023-01-01 ~ 2023-12-31
-2,777,716 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
95,022 GBP2023-01-01 ~ 2023-12-31
178,894 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
343,915 GBP2023-12-31
-296,205 GBP2022-12-31
205,326 GBP2022-01-01
Bank Overdrafts
-489,736 GBP2022-12-31
Audit Fees/Expenses
33,558 GBP2023-01-01 ~ 2023-12-31
25,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,137,103 GBP2023-01-01 ~ 2023-12-31
2,173,035 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
211,133 GBP2023-01-01 ~ 2023-12-31
216,771 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,419,707 GBP2023-01-01 ~ 2023-12-31
2,449,670 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,338 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-442,232 GBP2023-01-01 ~ 2023-12-31
-534,480 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
24,825 GBP2023-12-31
24,825 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
541,614 GBP2023-12-31
538,781 GBP2022-12-31
Furniture and fittings
529,594 GBP2023-12-31
529,830 GBP2022-12-31
Office equipment
215,304 GBP2023-12-31
221,179 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,286,512 GBP2023-12-31
1,289,790 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-668 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-6,543 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
347,812 GBP2022-12-31
Furniture and fittings
482,874 GBP2022-12-31
Office equipment
208,361 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,039,047 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
49,075 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
37,247 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
8,700 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
95,022 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-667 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,539 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
396,887 GBP2023-12-31
Furniture and fittings
519,454 GBP2023-12-31
Office equipment
211,189 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,127,530 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
144,727 GBP2023-12-31
190,969 GBP2022-12-31
Furniture and fittings
10,140 GBP2023-12-31
46,956 GBP2022-12-31
Office equipment
4,115 GBP2023-12-31
12,818 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
14,848 GBP2022-12-31
Finished Goods/Goods for Resale
4,666,245 GBP2023-12-31
7,523,884 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,758,476 GBP2023-12-31
5,475,982 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
976,922 GBP2023-12-31
2,353,814 GBP2022-12-31
Other Debtors
Current
8,740 GBP2023-12-31
3,967,971 GBP2022-12-31
Prepayments/Accrued Income
Current
369,480 GBP2023-12-31
383,369 GBP2022-12-31
Bank Overdrafts
Current
489,736 GBP2022-12-31
Bank Borrowings
Current
2,580,559 GBP2022-12-31
Other Remaining Borrowings
Current
1,721,044 GBP2023-12-31
3,723,952 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,039,961 GBP2023-12-31
1,082,832 GBP2022-12-31
Corporation Tax Payable
Current
73,464 GBP2022-12-31
Taxation/Social Security Payable
Current
261,981 GBP2023-12-31
2,655,430 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
9,432 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
648,964 GBP2023-12-31
1,043,095 GBP2022-12-31
Creditors
Current
3,671,950 GBP2023-12-31
11,716,109 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
5,503 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,250,000 shares2023-12-31
1,250,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Minimum gross finance lease payments owing
14,935 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
935,582 GBP2023-12-31
810,498 GBP2022-12-31
Between one and five year
3,342,790 GBP2023-12-31
2,917,911 GBP2022-12-31
More than five year
2,036,164 GBP2023-12-31
2,368,197 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,314,536 GBP2023-12-31
6,096,606 GBP2022-12-31