Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
12,273,074 GBP2023-01-01 ~ 2023-12-31
10,863,848 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
6,722,080 GBP2023-01-01 ~ 2023-12-31
6,152,760 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,550,994 GBP2023-01-01 ~ 2023-12-31
4,711,088 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,066,899 GBP2023-01-01 ~ 2023-12-31
3,576,391 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,377,939 GBP2023-01-01 ~ 2023-12-31
1,134,697 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,054 GBP2023-01-01 ~ 2023-12-31
595 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,386,993 GBP2023-01-01 ~ 2023-12-31
1,135,292 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
571,129 GBP2023-01-01 ~ 2023-12-31
114,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,815,864 GBP2023-01-01 ~ 2023-12-31
1,021,292 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,815,864 GBP2023-01-01 ~ 2023-12-31
1,021,292 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
376,447 GBP2023-12-31
121,510 GBP2022-12-31
Property, Plant & Equipment
164,190 GBP2023-12-31
183,845 GBP2022-12-31
Fixed Assets - Investments
89 GBP2023-12-31
89 GBP2022-12-31
Fixed Assets
540,726 GBP2023-12-31
305,444 GBP2022-12-31
Total Inventories
1,611,571 GBP2023-12-31
1,792,377 GBP2022-12-31
Debtors
5,398,306 GBP2023-12-31
2,634,462 GBP2022-12-31
Cash at bank and in hand
1,403,003 GBP2023-12-31
2,033,139 GBP2022-12-31
Current Assets
8,412,880 GBP2023-12-31
6,459,978 GBP2022-12-31
Creditors
Current
1,473,056 GBP2023-12-31
1,089,249 GBP2022-12-31
Net Current Assets/Liabilities
6,939,824 GBP2023-12-31
5,370,729 GBP2022-12-31
Total Assets Less Current Liabilities
7,480,550 GBP2023-12-31
5,676,173 GBP2022-12-31
Net Assets/Liabilities
7,456,245 GBP2023-12-31
5,640,381 GBP2022-12-31
Equity
Called up share capital
10,020 GBP2023-12-31
10,020 GBP2022-12-31
10,020 GBP2021-12-31
Share premium
23,980 GBP2023-12-31
23,980 GBP2022-12-31
23,980 GBP2021-12-31
Retained earnings (accumulated losses)
7,422,245 GBP2023-12-31
5,606,381 GBP2022-12-31
4,585,089 GBP2021-12-31
Equity
7,456,245 GBP2023-12-31
5,640,381 GBP2022-12-31
4,619,089 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,815,864 GBP2023-01-01 ~ 2023-12-31
1,021,292 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,120,354 GBP2023-01-01 ~ 2023-12-31
1,740,299 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
269,247 GBP2023-01-01 ~ 2023-12-31
234,487 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,833 GBP2023-01-01 ~ 2023-12-31
114,438 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,456,434 GBP2023-01-01 ~ 2023-12-31
2,089,224 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
402023-01-01 ~ 2023-12-31
332022-01-01 ~ 2022-12-31
Director Remuneration
315,204 GBP2023-01-01 ~ 2023-12-31
236,346 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
59,171 GBP2023-01-01 ~ 2023-12-31
55,398 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,450 GBP2023-01-01 ~ 2023-12-31
17,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
197,511 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
596,748 GBP2023-01-01 ~ 2023-12-31
215,705 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
8,452 GBP2023-12-31
8,452 GBP2022-12-31
Computer software
409,873 GBP2023-12-31
121,299 GBP2022-12-31
Intangible Assets - Gross Cost
418,325 GBP2023-12-31
129,751 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
8,452 GBP2023-12-31
8,241 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
41,878 GBP2023-12-31
8,241 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
211 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
33,637 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
211 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
94,488 GBP2023-12-31
93,996 GBP2022-12-31
Furniture and fittings
60,644 GBP2023-12-31
42,298 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
87,355 GBP2023-12-31
81,472 GBP2022-12-31
Furniture and fittings
40,208 GBP2023-12-31
36,757 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
5,883 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
3,451 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
7,133 GBP2023-12-31
12,524 GBP2022-12-31
Furniture and fittings
20,436 GBP2023-12-31
5,541 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
8,450 GBP2023-12-31
8,450 GBP2022-12-31
Computers
190,079 GBP2023-12-31
171,684 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
555,782 GBP2023-12-31
518,363 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-2,097 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-2,097 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
6,306 GBP2023-12-31
4,647 GBP2022-12-31
Computers
143,190 GBP2023-12-31
116,654 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
391,592 GBP2023-12-31
334,518 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
1,659 GBP2023-01-01 ~ 2023-12-31
Computers
28,633 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
59,171 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-2,097 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,097 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
2,144 GBP2023-12-31
3,803 GBP2022-12-31
Computers
46,889 GBP2023-12-31
55,030 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
89 GBP2022-12-31
Investments in Group Undertakings
89 GBP2023-12-31
89 GBP2022-12-31
Merchandise
1,611,571 GBP2023-12-31
1,792,377 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,856,039 GBP2023-12-31
1,396,493 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,250,269 GBP2023-12-31
895,774 GBP2022-12-31
Other Debtors
Current
10,437 GBP2023-12-31
11,131 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
69,283 GBP2022-12-31
Prepayments
Current
281,561 GBP2023-12-31
261,781 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,398,306 GBP2023-12-31
2,634,462 GBP2022-12-31
Trade Creditors/Trade Payables
Current
880,303 GBP2023-12-31
657,418 GBP2022-12-31
Corporation Tax Payable
Current
195,322 GBP2023-12-31
53,748 GBP2022-12-31
Other Taxation & Social Security Payable
Current
123,527 GBP2023-12-31
66,782 GBP2022-12-31
Accrued Liabilities
Current
270,949 GBP2023-12-31
311,301 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,196 GBP2023-12-31
16,170 GBP2022-12-31
Between one and five year
116,820 GBP2023-12-31
3,735 GBP2022-12-31
All periods
165,016 GBP2023-12-31
19,905 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
24,305 GBP2023-12-31
35,792 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,020 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,815,864 GBP2023-01-01 ~ 2023-12-31