Average Number of Employees
582023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
135,444 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
80,177 GBP2023-12-31
73,404 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
6,773 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
55,267 GBP2023-12-31
62,040 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
19,701 GBP2023-12-31
3,283 GBP2022-12-31
Turnover/Revenue
20,723,563 GBP2023-01-01 ~ 2023-12-31
20,086,017 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
15,697,440 GBP2023-01-01 ~ 2023-12-31
14,998,866 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,026,123 GBP2023-01-01 ~ 2023-12-31
5,087,151 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,119,393 GBP2023-01-01 ~ 2023-12-31
1,199,915 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,464,624 GBP2023-01-01 ~ 2023-12-31
4,195,231 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
38,853 GBP2023-01-01 ~ 2023-12-31
250,246 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
7,063 GBP2023-01-01 ~ 2023-12-31
4,845 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
31,790 GBP2023-01-01 ~ 2023-12-31
245,401 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
16,418 GBP2023-01-01 ~ 2023-12-31
47,008 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
15,372 GBP2023-01-01 ~ 2023-12-31
198,393 GBP2022-01-01 ~ 2022-12-31
Retained earnings (accumulated losses)
15,372 GBP2023-01-01 ~ 2023-12-31
198,393 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-9,662 GBP2023-01-01 ~ 2023-12-31
-359,428 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
181,016 GBP2023-12-31
175,306 GBP2022-12-31
336,341 GBP2021-12-31
Intangible Assets
55,267 GBP2023-12-31
62,040 GBP2022-12-31
Property, Plant & Equipment
199,056 GBP2023-12-31
127,887 GBP2022-12-31
Fixed Assets
254,323 GBP2023-12-31
189,927 GBP2022-12-31
Total Inventories
896,828 GBP2023-12-31
974,481 GBP2022-12-31
Debtors
4,459,881 GBP2023-12-31
3,870,251 GBP2022-12-31
Cash at bank and in hand
97,322 GBP2023-12-31
98,824 GBP2022-12-31
Current Assets
5,454,031 GBP2023-12-31
4,943,556 GBP2022-12-31
Creditors
Amounts falling due within one year
5,452,545 GBP2023-12-31
4,953,696 GBP2022-12-31
Net Current Assets/Liabilities
1,486 GBP2023-12-31
-10,140 GBP2022-12-31
Total Assets Less Current Liabilities
255,809 GBP2023-12-31
179,787 GBP2022-12-31
Creditors
Amounts falling due after one year
54,501 GBP2023-12-31
Net Assets/Liabilities
181,607 GBP2023-12-31
175,897 GBP2022-12-31
Equity
Called up share capital
591 GBP2023-12-31
591 GBP2022-12-31
Equity
181,607 GBP2023-12-31
175,897 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
110,304 GBP2023-01-01 ~ 2023-12-31
127,882 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.202023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
582023-01-01 ~ 2023-12-31
622022-01-01 ~ 2022-12-31
Wages/Salaries
1,909,860 GBP2023-01-01 ~ 2023-12-31
1,918,521 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
199,977 GBP2023-01-01 ~ 2023-12-31
207,583 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
82,609 GBP2023-01-01 ~ 2023-12-31
78,714 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,192,446 GBP2023-01-01 ~ 2023-12-31
2,204,818 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
84,729 GBP2023-01-01 ~ 2023-12-31
80,563 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
16,418 GBP2023-01-01 ~ 2023-12-31
-17,944 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
6,040 GBP2023-01-01 ~ 2023-12-31
46,627 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
135,444 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
80,177 GBP2023-12-31
73,404 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,546,955 GBP2023-12-31
1,434,955 GBP2022-12-31
Motor vehicles
276,569 GBP2023-12-31
276,569 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,823,524 GBP2023-12-31
1,711,524 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-69,473 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-69,473 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,394,466 GBP2023-12-31
1,378,880 GBP2022-12-31
Motor vehicles
230,002 GBP2023-12-31
204,757 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,624,468 GBP2023-12-31
1,583,637 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
85,059 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
25,245 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
110,304 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-69,473 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-69,473 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
152,489 GBP2023-12-31
56,075 GBP2022-12-31
Motor vehicles
46,567 GBP2023-12-31
71,812 GBP2022-12-31
Under hire purchased contracts or finance leases, Plant and equipment
148,147 GBP2023-12-31
33,883 GBP2022-12-31
Finished Goods
896,828 GBP2023-12-31
974,481 GBP2022-12-31
Trade Debtors/Trade Receivables
2,550,557 GBP2023-12-31
2,766,747 GBP2022-12-31
Amounts owed by directors
564,331 GBP2023-12-31
Other Debtors
620,703 GBP2023-12-31
430,206 GBP2022-12-31
Bank Overdrafts
-1,777,803 GBP2023-12-31
-2,082,072 GBP2022-12-31
Cash and Cash Equivalents
-1,680,481 GBP2023-12-31
-1,983,248 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,777,803 GBP2023-12-31
2,082,072 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
3,122,071 GBP2023-12-31
2,384,250 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
3,606 GBP2023-12-31
97,671 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
254,482 GBP2023-12-31
107,357 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
219,560 GBP2023-12-31
244,967 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
47,723 GBP2023-12-31
11,512 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
5 GBP2022-12-31
Other Creditors
Amounts falling due within one year
27,300 GBP2023-12-31
25,862 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
54,501 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
47,723 GBP2023-12-31
11,512 GBP2022-12-31
Between one and five year
54,501 GBP2023-12-31
Minimum gross finance lease payments owing
102,224 GBP2023-12-31
11,512 GBP2022-12-31
Deferred Tax Liabilities
19,701 GBP2023-12-31
3,890 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Class 2 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Class 4 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
91 shares2023-12-31
91 shares2022-12-31
Class 2 ordinary share
500 shares2023-12-31
500 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,484 GBP2023-12-31
Between one and five year
664,959 GBP2023-12-31
290,112 GBP2022-12-31
More than five year
62,325 GBP2023-12-31
446,237 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
762,768 GBP2023-12-31
736,349 GBP2022-12-31