Cost of Sales
-9,070,091 GBP2023-01-01 ~ 2023-12-31
-9,193,329 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,814,246 GBP2023-01-01 ~ 2023-12-31
-3,876,234 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
20,851 GBP2023-01-01 ~ 2023-12-31
7,252 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
802,090 GBP2023-01-01 ~ 2023-12-31
1,628,295 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
532,315 GBP2023-01-01 ~ 2023-12-31
1,293,893 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
1,143,396 GBP2023-12-31
1,375,930 GBP2022-12-31
Other
62,586 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
1,205,982 GBP2023-12-31
1,375,930 GBP2022-12-31
Property, Plant & Equipment
239,119 GBP2023-12-31
318,072 GBP2022-12-31
Fixed Assets
1,445,101 GBP2023-12-31
1,694,002 GBP2022-12-31
Debtors
2,841,815 GBP2023-12-31
3,210,375 GBP2022-12-31
Cash at bank and in hand
500,888 GBP2023-12-31
812,787 GBP2022-12-31
Current Assets
8,653,571 GBP2023-12-31
9,963,641 GBP2022-12-31
Net Current Assets/Liabilities
4,351,416 GBP2023-12-31
4,689,363 GBP2022-12-31
Total Assets Less Current Liabilities
5,796,517 GBP2023-12-31
6,383,365 GBP2022-12-31
Net Assets/Liabilities
5,790,680 GBP2023-12-31
6,383,365 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
5,790,678 GBP2023-12-31
6,383,363 GBP2022-12-31
6,589,470 GBP2021-12-31
Equity
5,790,680 GBP2023-12-31
6,383,365 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
532,315 GBP2023-01-01 ~ 2023-12-31
1,293,893 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,125,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,368 GBP2023-01-01 ~ 2023-12-31
20,350 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
512023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Wages/Salaries
1,753,048 GBP2023-01-01 ~ 2023-12-31
1,890,937 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
131,380 GBP2023-01-01 ~ 2023-12-31
120,470 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,050,672 GBP2023-01-01 ~ 2023-12-31
2,217,412 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
278,264 GBP2023-01-01 ~ 2023-12-31
410,736 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,174 GBP2023-01-01 ~ 2023-12-31
21,236 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
2,325,341 GBP2023-12-31
2,325,341 GBP2022-12-31
Computer software
62,586 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Gross Cost
2,387,927 GBP2023-12-31
2,325,341 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,181,945 GBP2023-12-31
949,411 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,181,945 GBP2023-12-31
949,411 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
232,534 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
232,534 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
164,383 GBP2023-12-31
138,496 GBP2022-12-31
Plant and equipment
158,433 GBP2023-12-31
166,632 GBP2022-12-31
Furniture and fittings
71,838 GBP2023-12-31
75,710 GBP2022-12-31
Computers
235,245 GBP2023-12-31
254,494 GBP2022-12-31
Motor vehicles
62,868 GBP2023-12-31
85,705 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
692,767 GBP2023-12-31
721,037 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-8,199 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-7,822 GBP2023-01-01 ~ 2023-12-31
Computers
-15,387 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-44,714 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-76,122 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
72,904 GBP2023-12-31
42,953 GBP2022-12-31
Plant and equipment
140,300 GBP2023-12-31
129,165 GBP2022-12-31
Furniture and fittings
38,863 GBP2023-12-31
32,082 GBP2022-12-31
Computers
160,158 GBP2023-12-31
129,661 GBP2022-12-31
Motor vehicles
41,423 GBP2023-12-31
69,104 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
453,648 GBP2023-12-31
402,965 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
19,334 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
14,603 GBP2023-01-01 ~ 2023-12-31
Computers
45,884 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
13,875 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
123,647 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-8,199 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-7,822 GBP2023-01-01 ~ 2023-12-31
Computers
-15,387 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-41,556 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-72,964 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
91,479 GBP2023-12-31
Plant and equipment
18,133 GBP2023-12-31
37,467 GBP2022-12-31
Furniture and fittings
32,975 GBP2023-12-31
43,628 GBP2022-12-31
Computers
75,087 GBP2023-12-31
124,833 GBP2022-12-31
Motor vehicles
21,445 GBP2023-12-31
16,601 GBP2022-12-31
Finished Goods/Goods for Resale
5,310,868 GBP2023-12-31
5,940,479 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,524,749 GBP2023-12-31
3,004,492 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
126,281 GBP2023-12-31
0 GBP2022-12-31
Other Debtors
Current
3,442 GBP2023-12-31
4,313 GBP2022-12-31
Prepayments/Accrued Income
Current
187,343 GBP2023-12-31
188,233 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
0 GBP2023-12-31
13,337 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
2,841,815 GBP2023-12-31
3,210,375 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,103,912 GBP2023-12-31
3,555,422 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,425,655 GBP2023-12-31
1,379,899 GBP2022-12-31
Amounts owed to group undertakings
Current
268,564 GBP2023-12-31
7,016 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
137,621 GBP2022-12-31
Other Taxation & Social Security Payable
Current
152,348 GBP2023-12-31
43,267 GBP2022-12-31
Other Creditors
Current
57,688 GBP2023-12-31
32,425 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
293,988 GBP2023-12-31
118,628 GBP2022-12-31
Creditors
Current
4,302,155 GBP2023-12-31
5,274,278 GBP2022-12-31
Bank Overdrafts
2,103,912 GBP2023-12-31
3,555,422 GBP2022-12-31
Total Borrowings
Current
2,103,912 GBP2023-12-31
3,555,422 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
282,765 GBP2023-12-31
161,755 GBP2022-12-31
Between two and five year
843,335 GBP2023-12-31
74,517 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,126,100 GBP2023-12-31
236,272 GBP2022-12-31