Cost of Sales
-4,983,756 GBP2023-01-01 ~ 2023-12-31
-6,232,094 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-17,482,366 GBP2023-01-01 ~ 2023-12-31
-14,646,964 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,831,324 GBP2023-01-01 ~ 2023-12-31
-4,875,179 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
791,223 GBP2023-01-01 ~ 2023-12-31
997,652 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
653,306 GBP2023-01-01 ~ 2023-12-31
1,286,006 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
6,035,331 GBP2023-12-31
5,382,025 GBP2022-12-31
4,096,019 GBP2021-12-31
Property, Plant & Equipment
3,993,334 GBP2023-12-31
4,130,406 GBP2022-12-31
Debtors
26,383,376 GBP2023-12-31
21,008,428 GBP2022-12-31
Cash at bank and in hand
10,898,338 GBP2023-12-31
8,173,672 GBP2022-12-31
Current Assets
40,347,050 GBP2023-12-31
32,232,930 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-37,278,201 GBP2023-12-31
-29,997,932 GBP2022-12-31
Net Current Assets/Liabilities
3,068,849 GBP2023-12-31
2,234,998 GBP2022-12-31
Total Assets Less Current Liabilities
7,062,183 GBP2023-12-31
6,365,404 GBP2022-12-31
Net Assets/Liabilities
6,937,366 GBP2023-12-31
6,284,060 GBP2022-12-31
Equity
Called up share capital
902,035 GBP2023-12-31
902,035 GBP2022-12-31
Equity
6,937,366 GBP2023-12-31
6,284,060 GBP2022-12-31
Audit Fees/Expenses
16,500 GBP2023-01-01 ~ 2023-12-31
13,750 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
522023-01-01 ~ 2023-12-31
512022-01-01 ~ 2022-12-31
Wages/Salaries
7,254,710 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
9,798,894 GBP2023-01-01 ~ 2023-12-31
6,696,726 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
18,156,325 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,383,997 GBP2023-01-01 ~ 2023-12-31
-1,938,732 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,865,795 GBP2023-12-31
2,865,795 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,361,500 GBP2023-12-31
1,361,500 GBP2022-12-31
Improvements to leasehold property
28,730 GBP2023-12-31
28,730 GBP2022-12-31
Plant and equipment
109,013 GBP2023-12-31
116,138 GBP2022-12-31
Furniture and fittings
35,610 GBP2023-12-31
35,610 GBP2022-12-31
Computers
39,544 GBP2023-12-31
39,544 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,440,192 GBP2023-12-31
4,447,317 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-7,125 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-7,125 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
73,482 GBP2023-12-31
0 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
221,098 GBP2023-12-31
186,188 GBP2022-12-31
Improvements to leasehold property
28,730 GBP2023-12-31
28,730 GBP2022-12-31
Plant and equipment
72,722 GBP2023-12-31
64,510 GBP2022-12-31
Furniture and fittings
25,450 GBP2023-12-31
21,095 GBP2022-12-31
Computers
25,376 GBP2023-12-31
16,388 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
446,858 GBP2023-12-31
316,911 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
73,482 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
34,910 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
8,577 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
4,355 GBP2023-01-01 ~ 2023-12-31
Computers
8,988 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
130,312 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-365 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-365 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,792,313 GBP2023-12-31
2,865,795 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,140,402 GBP2023-12-31
1,175,312 GBP2022-12-31
Improvements to leasehold property
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
36,291 GBP2023-12-31
51,628 GBP2022-12-31
Furniture and fittings
10,160 GBP2023-12-31
14,515 GBP2022-12-31
Computers
14,168 GBP2023-12-31
23,156 GBP2022-12-31
Finished Goods/Goods for Resale
3,065,336 GBP2023-12-31
3,050,830 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,197,391 GBP2023-12-31
2,589,872 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
15,318,027 GBP2023-12-31
11,108,525 GBP2022-12-31
Other Debtors
Current
19,772 GBP2023-12-31
7,345 GBP2022-12-31
Prepayments/Accrued Income
Current
701,905 GBP2023-12-31
540,402 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
8,146,281 GBP2023-12-31
6,762,284 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
26,383,376 GBP2023-12-31
21,008,428 GBP2022-12-31
Trade Creditors/Trade Payables
Current
83,864 GBP2023-12-31
215,431 GBP2022-12-31
Corporation Tax Payable
Current
152,149 GBP2023-12-31
1,182,847 GBP2022-12-31
Other Taxation & Social Security Payable
Current
370,346 GBP2023-12-31
126,359 GBP2022-12-31
Other Creditors
Current
36,591,455 GBP2023-12-31
28,434,085 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
80,387 GBP2023-12-31
39,210 GBP2022-12-31
Creditors
Current
37,278,201 GBP2023-12-31
29,997,932 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,780 GBP2023-12-31
2,309 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
1,088 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,780 GBP2023-12-31
3,397 GBP2022-12-31