(expand)Gross Profit/Loss
13,153,115 GBP2023-01-01 ~ 2023-12-31
11,040,896 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
12,586,522 GBP2023-01-01 ~ 2023-12-31
10,763,455 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,155,783 GBP2023-01-01 ~ 2023-12-31
2,158,661 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
460,091 GBP2023-01-01 ~ 2023-12-31
152,501 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,695,692 GBP2023-01-01 ~ 2023-12-31
2,006,160 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-55,529 GBP2023-01-01 ~ 2023-12-31
-429,124 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,751,221 GBP2023-01-01 ~ 2023-12-31
2,435,284 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,751,221 GBP2023-01-01 ~ 2023-12-31
2,435,284 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,598,147 GBP2023-12-31
1,620,809 GBP2022-12-31
Property, Plant & Equipment
4,183,725 GBP2023-12-31
6,015,519 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
5,781,873 GBP2023-12-31
7,636,329 GBP2022-12-31
Total Inventories
14,424,834 GBP2023-12-31
15,308,133 GBP2022-12-31
Debtors
24,321,183 GBP2023-12-31
20,096,599 GBP2022-12-31
Cash at bank and in hand
220,154 GBP2023-12-31
496,675 GBP2022-12-31
Current Assets
38,966,171 GBP2023-12-31
35,901,407 GBP2022-12-31
Creditors
Current
14,190,617 GBP2023-12-31
14,327,849 GBP2022-12-31
Net Current Assets/Liabilities
24,775,554 GBP2023-12-31
21,573,558 GBP2022-12-31
Total Assets Less Current Liabilities
30,557,427 GBP2023-12-31
29,209,887 GBP2022-12-31
Creditors
Non-current
-1,158,963 GBP2023-12-31
-1,809,467 GBP2022-12-31
Net Assets/Liabilities
28,669,015 GBP2023-12-31
26,917,794 GBP2022-12-31
Equity
Called up share capital
25,678 GBP2023-12-31
25,678 GBP2022-12-31
25,678 GBP2021-12-31
Retained earnings (accumulated losses)
28,643,337 GBP2023-12-31
26,892,116 GBP2022-12-31
24,456,832 GBP2021-12-31
Equity
28,669,015 GBP2023-12-31
26,917,794 GBP2022-12-31
24,482,510 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,751,221 GBP2023-01-01 ~ 2023-12-31
2,435,284 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,778,048 GBP2023-01-01 ~ 2023-12-31
7,389,982 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
814,055 GBP2023-01-01 ~ 2023-12-31
745,289 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
616,397 GBP2023-01-01 ~ 2023-12-31
530,023 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,208,500 GBP2023-01-01 ~ 2023-12-31
8,665,294 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2132023-01-01 ~ 2023-12-31
2272022-01-01 ~ 2022-12-31
Director Remuneration
622,203 GBP2023-01-01 ~ 2023-12-31
377,646 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,213,427 GBP2023-01-01 ~ 2023-12-31
2,205,004 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,000 GBP2023-01-01 ~ 2023-12-31
22,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
398,844 GBP2023-01-01 ~ 2023-12-31
381,170 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
254,783 GBP2023-12-31
254,783 GBP2022-12-31
Development expenditure
4,380,716 GBP2023-12-31
3,824,333 GBP2022-12-31
Computer software
235,975 GBP2023-12-31
234,861 GBP2022-12-31
Intangible Assets - Gross Cost
4,871,474 GBP2023-12-31
4,313,977 GBP2022-12-31
Intangible assets - Disposals
-58,892 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
189,164 GBP2023-12-31
168,061 GBP2022-12-31
Development expenditure
2,963,547 GBP2023-12-31
2,451,530 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,273,327 GBP2023-12-31
2,693,168 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
21,103 GBP2023-01-01 ~ 2023-12-31
Development expenditure
524,293 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
592,435 GBP2023-01-01 ~ 2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-12,276 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
65,619 GBP2023-12-31
86,722 GBP2022-12-31
Development expenditure
1,417,169 GBP2023-12-31
1,372,803 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
3,127,308 GBP2023-12-31
3,096,554 GBP2022-12-31
Plant and equipment
8,830,244 GBP2023-12-31
8,814,060 GBP2022-12-31
Furniture and fittings
266,530 GBP2023-12-31
250,600 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-649,613 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,252,776 GBP2023-12-31
1,697,672 GBP2022-12-31
Plant and equipment
5,837,480 GBP2023-12-31
4,614,244 GBP2022-12-31
Furniture and fittings
190,953 GBP2023-12-31
140,630 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
555,104 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
1,492,103 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
50,323 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-268,867 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
874,532 GBP2023-12-31
1,398,882 GBP2022-12-31
Plant and equipment
2,992,764 GBP2023-12-31
4,199,816 GBP2022-12-31
Furniture and fittings
75,577 GBP2023-12-31
109,970 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
18,944 GBP2023-12-31
28,319 GBP2022-12-31
Computers
864,603 GBP2023-12-31
823,738 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,107,629 GBP2023-12-31
13,013,271 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-28,319 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-677,932 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
948 GBP2023-12-31
14,160 GBP2022-12-31
Computers
641,747 GBP2023-12-31
531,046 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,923,904 GBP2023-12-31
6,997,752 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
5,196 GBP2023-01-01 ~ 2023-12-31
Computers
110,701 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,213,427 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-18,408 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-287,275 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
17,996 GBP2023-12-31
14,159 GBP2022-12-31
Computers
222,856 GBP2023-12-31
292,692 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1 GBP2022-12-31
Investments in Group Undertakings
1 GBP2023-12-31
1 GBP2022-12-31
Merchandise
12,495,276 GBP2023-12-31
13,402,294 GBP2022-12-31
Value of work in progress
101,256 GBP2023-12-31
63,146 GBP2022-12-31
Finished Goods
1,828,302 GBP2023-12-31
1,842,693 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
9,646,339 GBP2023-12-31
6,563,064 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,273,432 GBP2023-12-31
10,565,903 GBP2022-12-31
Other Debtors
Current
1,652 GBP2023-12-31
1,652 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
725,392 GBP2023-12-31
564,996 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
1,617,954 GBP2023-12-31
1,562,425 GBP2022-12-31
Prepayments/Accrued Income
Current
913,645 GBP2023-12-31
838,559 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
17,178,414 GBP2023-12-31
20,096,599 GBP2022-12-31
Trade Creditors/Trade Payables
Current
10,424,312 GBP2023-12-31
10,222,167 GBP2022-12-31
Other Taxation & Social Security Payable
Current
227,748 GBP2023-12-31
360,283 GBP2022-12-31
Other Creditors
Current
1,369,538 GBP2023-12-31
1,409,091 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
803,013 GBP2023-12-31
767,762 GBP2022-12-31
Accrued Liabilities
Current
1,366,006 GBP2023-12-31
1,568,546 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
518,800 GBP2023-12-31
518,800 GBP2022-12-31
Between one and five year
2,090,163 GBP2023-12-31
2,086,173 GBP2022-12-31
More than five year
573,488 GBP2023-12-31
1,096,278 GBP2022-12-31
All periods
3,182,451 GBP2023-12-31
3,701,251 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-1,617,954 GBP2023-12-31
-1,562,425 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,751,221 GBP2023-01-01 ~ 2023-12-31