Cost of Sales
-16,703,309 GBP2023-01-01 ~ 2023-12-31
-13,660,021 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,190,493 GBP2023-01-01 ~ 2023-12-31
-2,378,105 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,832,897 GBP2023-01-01 ~ 2023-12-31
-2,438,980 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
194,125 GBP2023-01-01 ~ 2023-12-31
30,747 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,898,144 GBP2023-01-01 ~ 2023-12-31
1,083,189 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,421,395 GBP2023-01-01 ~ 2023-12-31
868,280 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,421,395 GBP2023-01-01 ~ 2023-12-31
868,280 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
13,011 GBP2023-12-31
23,099 GBP2022-12-31
Property, Plant & Equipment
173,750 GBP2023-12-31
136,957 GBP2022-12-31
Fixed Assets - Investments
297 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
187,058 GBP2023-12-31
160,057 GBP2022-12-31
Debtors
4,726,717 GBP2023-12-31
5,681,869 GBP2022-12-31
Cash at bank and in hand
5,911,610 GBP2023-12-31
4,524,294 GBP2022-12-31
Current Assets
17,079,904 GBP2023-12-31
17,201,508 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,546,092 GBP2023-12-31
-6,562,090 GBP2022-12-31
Net Current Assets/Liabilities
10,533,812 GBP2023-12-31
10,639,418 GBP2022-12-31
Total Assets Less Current Liabilities
10,720,870 GBP2023-12-31
10,799,475 GBP2022-12-31
Equity
Called up share capital
4,800,000 GBP2023-12-31
4,800,000 GBP2022-12-31
4,800,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,920,870 GBP2023-12-31
5,999,475 GBP2022-12-31
6,631,195 GBP2021-12-31
Equity
10,720,870 GBP2023-12-31
10,799,475 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,421,395 GBP2023-01-01 ~ 2023-12-31
868,280 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
53,097 GBP2023-01-01 ~ 2023-12-31
43,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
462023-01-01 ~ 2023-12-31
412022-01-01 ~ 2022-12-31
Wages/Salaries
2,093,521 GBP2023-01-01 ~ 2023-12-31
2,233,266 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
316,969 GBP2023-01-01 ~ 2023-12-31
224,650 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,697,259 GBP2023-01-01 ~ 2023-12-31
2,699,667 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
270,467 GBP2023-01-01 ~ 2023-12-31
136,914 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-13,395 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
4,584,222 GBP2022-12-31
Intangible Assets - Gross Cost
8,918,895 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,584,222 GBP2023-12-31
4,584,222 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
8,905,884 GBP2023-12-31
8,895,796 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
10,088 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
13,011 GBP2023-12-31
23,099 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
116,119 GBP2023-12-31
116,119 GBP2022-12-31
Plant and equipment
3,862,349 GBP2023-12-31
3,775,782 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,978,468 GBP2023-12-31
3,891,901 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-276 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-276 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
112,860 GBP2023-12-31
111,601 GBP2022-12-31
Plant and equipment
3,691,858 GBP2023-12-31
3,643,343 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,804,718 GBP2023-12-31
3,754,944 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,259 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
48,791 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
50,050 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-276 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-276 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
3,259 GBP2023-12-31
4,518 GBP2022-12-31
Plant and equipment
170,491 GBP2023-12-31
132,439 GBP2022-12-31
Finished Goods/Goods for Resale
5,268,179 GBP2023-12-31
6,548,897 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,897,101 GBP2023-12-31
4,542,102 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
574,879 GBP2023-12-31
846,789 GBP2022-12-31
Prepayments/Accrued Income
Current
254,500 GBP2023-12-31
259,331 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
237 GBP2023-12-31
33,647 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,726,717 GBP2023-12-31
5,681,869 GBP2022-12-31
Trade Creditors/Trade Payables
Current
825,073 GBP2023-12-31
1,201,314 GBP2022-12-31
Amounts owed to group undertakings
Current
4,386,517 GBP2023-12-31
4,005,119 GBP2022-12-31
Corporation Tax Payable
Current
452,386 GBP2023-12-31
218,834 GBP2022-12-31
Other Taxation & Social Security Payable
Current
284,526 GBP2023-12-31
289,656 GBP2022-12-31
Other Creditors
Current
0 GBP2023-12-31
140,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
597,590 GBP2023-12-31
707,167 GBP2022-12-31
Creditors
Current
6,546,092 GBP2023-12-31
6,562,090 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
354,289 GBP2023-12-31
315,335 GBP2022-12-31
Between two and five year
1,275,508 GBP2023-12-31
1,045,870 GBP2022-12-31
More than five year
69,468 GBP2023-12-31
458,647 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,699,265 GBP2023-12-31
1,819,852 GBP2022-12-31