Average Number of Employees
272023-01-01 ~ 2023-12-31
292022-01-01 ~ 2022-12-31
Turnover/Revenue
12,136,767 GBP2023-01-01 ~ 2023-12-31
13,735,119 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,607,408 GBP2023-01-01 ~ 2023-12-31
-9,388,819 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,529,359 GBP2023-01-01 ~ 2023-12-31
4,346,300 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-660,670 GBP2023-01-01 ~ 2023-12-31
-725,762 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,538,508 GBP2023-01-01 ~ 2023-12-31
-2,674,252 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
330,181 GBP2023-01-01 ~ 2023-12-31
946,286 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,916 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-18,812 GBP2023-01-01 ~ 2023-12-31
-19,927 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
320,374 GBP2023-01-01 ~ 2023-12-31
926,359 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
248,611 GBP2023-01-01 ~ 2023-12-31
747,338 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
244,913 GBP2023-12-31
290,492 GBP2022-12-31
Total Inventories
3,148,556 GBP2023-12-31
3,375,292 GBP2022-12-31
Debtors
Current
2,122,848 GBP2023-12-31
1,454,097 GBP2022-12-31
Cash at bank and in hand
283,918 GBP2023-12-31
901,131 GBP2022-12-31
Current Assets
5,555,322 GBP2023-12-31
5,730,520 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,145,526 GBP2023-12-31
-2,598,696 GBP2022-12-31
Net Current Assets/Liabilities
3,409,796 GBP2023-12-31
3,131,824 GBP2022-12-31
Total Assets Less Current Liabilities
3,654,709 GBP2023-12-31
3,422,316 GBP2022-12-31
Net Assets/Liabilities
3,596,201 GBP2023-12-31
3,347,590 GBP2022-12-31
Equity
Called up share capital
135,711 GBP2023-12-31
135,711 GBP2022-12-31
135,711 GBP2022-01-01
Share premium
103,731 GBP2023-12-31
103,731 GBP2022-12-31
103,731 GBP2022-01-01
Retained earnings (accumulated losses)
3,356,759 GBP2023-12-31
3,108,148 GBP2022-12-31
2,360,810 GBP2022-01-01
Equity
3,596,201 GBP2023-12-31
3,347,590 GBP2022-12-31
2,600,252 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
248,611 GBP2023-01-01 ~ 2023-12-31
747,338 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
248,611 GBP2023-01-01 ~ 2023-12-31
747,338 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
248,611 GBP2023-01-01 ~ 2023-12-31
747,338 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,650 GBP2023-01-01 ~ 2023-12-31
12,050 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,136,508 GBP2023-01-01 ~ 2023-12-31
1,079,076 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
89,690 GBP2023-01-01 ~ 2023-12-31
73,818 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,254,408 GBP2023-01-01 ~ 2023-12-31
1,178,082 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
37,500 GBP2023-01-01 ~ 2023-12-31
117,267 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,218 GBP2023-01-01 ~ 2023-12-31
-16,959 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
75,354 GBP2023-01-01 ~ 2023-12-31
176,008 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
542,198 GBP2023-12-31
491,079 GBP2022-12-31
Furniture and fittings
38,453 GBP2023-12-31
17,479 GBP2022-12-31
Computers
322,043 GBP2023-12-31
302,854 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
902,694 GBP2023-12-31
811,412 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
229,377 GBP2022-12-31
Furniture and fittings
4,384 GBP2022-12-31
Computers
287,159 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
520,920 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
103,004 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
13,930 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
19,927 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
136,861 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
332,381 GBP2023-12-31
Furniture and fittings
18,314 GBP2023-12-31
Computers
307,086 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
657,781 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
209,817 GBP2023-12-31
261,702 GBP2022-12-31
Furniture and fittings
20,139 GBP2023-12-31
13,095 GBP2022-12-31
Computers
14,957 GBP2023-12-31
15,695 GBP2022-12-31
Finished Goods/Goods for Resale
3,148,556 GBP2023-12-31
3,375,292 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,615,722 GBP2023-12-31
1,066,163 GBP2022-12-31
Other Debtors
Current
7,360 GBP2023-12-31
3,924 GBP2022-12-31
Prepayments/Accrued Income
Current
463,277 GBP2023-12-31
335,878 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
36,489 GBP2023-12-31
48,132 GBP2022-12-31
Cash and Cash Equivalents
283,918 GBP2023-12-31
901,131 GBP2022-12-31
Trade Creditors/Trade Payables
Current
863,468 GBP2023-12-31
665,698 GBP2022-12-31
Amounts owed to group undertakings
Current
158,980 GBP2023-12-31
384,198 GBP2022-12-31
Taxation/Social Security Payable
Current
9,640 GBP2023-12-31
62,013 GBP2022-12-31
Other Creditors
Current
321,967 GBP2023-12-31
480,323 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
791,471 GBP2023-12-31
1,006,464 GBP2022-12-31
Creditors
Current
2,145,526 GBP2023-12-31
2,598,696 GBP2022-12-31
Net Deferred Tax Liability/Asset
-58,508 GBP2023-12-31
-74,726 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
16,218 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-58,508 GBP2023-12-31
-74,726 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
135,711 shares2023-12-31
135,711 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
358,263 GBP2023-12-31
330,154 GBP2022-12-31
Between one and five year
1,267,245 GBP2023-12-31
1,311,696 GBP2022-12-31
More than five year
410,200 GBP2023-12-31
1,008,293 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,035,708 GBP2023-12-31
2,650,143 GBP2022-12-31