Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
17,949,407 GBP2023-01-01 ~ 2023-12-31
17,957,173 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
13,370,787 GBP2023-01-01 ~ 2023-12-31
13,689,009 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,578,620 GBP2023-01-01 ~ 2023-12-31
4,268,164 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,932,737 GBP2023-01-01 ~ 2023-12-31
3,949,272 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
645,883 GBP2023-01-01 ~ 2023-12-31
318,892 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,149 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
461,063 GBP2023-01-01 ~ 2023-12-31
312,131 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
42,235 GBP2023-01-01 ~ 2023-12-31
6,761 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
42,235 GBP2023-01-01 ~ 2023-12-31
6,761 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
42,235 GBP2023-01-01 ~ 2023-12-31
6,761 GBP2022-01-01 ~ 2022-12-31
Fixed Assets - Investments
934,040 GBP2023-12-31
934,040 GBP2022-12-31
Fixed Assets
6,948,946 GBP2023-12-31
7,468,434 GBP2022-12-31
Total Inventories
1,603,126 GBP2023-12-31
2,666,583 GBP2022-12-31
Debtors
3,310,062 GBP2023-12-31
3,794,683 GBP2022-12-31
Cash at bank and in hand
515,669 GBP2023-12-31
824,670 GBP2022-12-31
Current Assets
5,428,857 GBP2023-12-31
7,285,936 GBP2022-12-31
Creditors
Current
7,023,113 GBP2023-12-31
8,606,027 GBP2022-12-31
Net Current Assets/Liabilities
-1,594,256 GBP2023-12-31
-1,320,091 GBP2022-12-31
Total Assets Less Current Liabilities
5,354,690 GBP2023-12-31
6,148,343 GBP2022-12-31
Creditors
Non-current
2,822,086 GBP2023-12-31
3,657,974 GBP2022-12-31
Net Assets/Liabilities
2,532,604 GBP2023-12-31
2,490,369 GBP2022-12-31
Equity
Called up share capital
1,923,261 GBP2023-12-31
1,923,261 GBP2022-12-31
1,923,261 GBP2021-12-31
Share premium
1,588 GBP2023-12-31
1,588 GBP2022-12-31
1,588 GBP2021-12-31
Capital redemption reserve
76,939 GBP2023-12-31
76,939 GBP2022-12-31
76,939 GBP2021-12-31
Retained earnings (accumulated losses)
530,816 GBP2023-12-31
488,581 GBP2022-12-31
481,820 GBP2021-12-31
Equity
2,532,604 GBP2023-12-31
2,490,369 GBP2022-12-31
2,483,608 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
42,235 GBP2023-01-01 ~ 2023-12-31
6,761 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
237,093 GBP2023-01-01 ~ 2023-12-31
276,971 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
117,756 GBP2023-01-01 ~ 2023-12-31
120,668 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,934,929 GBP2023-01-01 ~ 2023-12-31
2,961,260 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
812023-01-01 ~ 2023-12-31
1052022-01-01 ~ 2022-12-31
Director Remuneration
351,759 GBP2023-01-01 ~ 2023-12-31
314,509 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
407,420 GBP2023-01-01 ~ 2023-12-31
426,272 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
23,000 GBP2023-01-01 ~ 2023-12-31
22,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
19 GBP2023-01-01 ~ 2023-12-31
19 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,023,628 GBP2023-12-31
4,678,576 GBP2022-12-31
Furniture and fittings
61,020 GBP2023-12-31
42,765 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,148,831 GBP2023-12-31
755,441 GBP2022-12-31
Furniture and fittings
25,970 GBP2023-12-31
14,793 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
396,290 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
11,177 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
11,910 GBP2023-12-31
11,910 GBP2022-12-31
Computers
134,464 GBP2023-12-31
132,657 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,173,991 GBP2023-12-31
9,009,892 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-813 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-205,678 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
9,263 GBP2023-12-31
5,293 GBP2022-12-31
Computers
125,730 GBP2023-12-31
106,780 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,159,085 GBP2023-12-31
2,475,498 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
3,970 GBP2023-01-01 ~ 2023-12-31
Computers
19,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
888,665 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-813 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-205,078 GBP2023-01-01 ~ 2023-12-31
Total assets
6,534,394 GBP2022-12-31
Merchandise
1,603,126 GBP2023-12-31
2,666,583 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,601,478 GBP2023-12-31
3,327,083 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
340,680 GBP2023-12-31
73,900 GBP2022-12-31
Other Debtors
Current
3,124 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
61,660 GBP2023-12-31
61,660 GBP2022-12-31
Prepayments
Current
306,244 GBP2023-12-31
248,256 GBP2022-12-31
Debtors
Current
3,310,062 GBP2023-12-31
3,714,023 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,129,378 GBP2023-12-31
1,221,099 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,416,158 GBP2023-12-31
2,255,863 GBP2022-12-31
Amounts owed to group undertakings
Current
1,777,875 GBP2023-12-31
1,673,321 GBP2022-12-31
Corporation Tax Payable
Current
1,130 GBP2023-12-31
1,130 GBP2022-12-31
Taxation/Social Security Payable
Current
50,790 GBP2023-12-31
89,490 GBP2022-12-31
Accrued Liabilities
Current
194,008 GBP2023-12-31
286,395 GBP2022-12-31
Bank Borrowings
Non-current
1,240,000 GBP2023-12-31
1,108,810 GBP2022-12-31
Amounts owed to group undertakings
Non-current
305,000 GBP2022-12-31
Bank Borrowings
Secured
2,369,378 GBP2023-12-31
2,329,909 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,923,261 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
42,235 GBP2023-01-01 ~ 2023-12-31