Cost of Sales
-69,193,893 GBP2022-01-01 ~ 2023-02-28
-49,032,041 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-6,131,016 GBP2022-01-01 ~ 2023-02-28
-5,044,289 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
699,382 GBP2022-01-01 ~ 2023-02-28
1,047,212 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
554,776 GBP2022-01-01 ~ 2023-02-28
890,928 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Goodwill
58,167 GBP2023-02-28
73,828 GBP2021-12-31
Property, Plant & Equipment
421,188 GBP2023-02-28
359,627 GBP2021-12-31
Fixed Assets
479,355 GBP2023-02-28
433,455 GBP2021-12-31
Debtors
4,300,622 GBP2023-02-28
2,675,302 GBP2021-12-31
Cash at bank and in hand
62,925 GBP2023-02-28
410,960 GBP2021-12-31
Current Assets
12,793,012 GBP2023-02-28
10,082,841 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-11,053,056 GBP2023-02-28
-8,824,386 GBP2021-12-31
Net Current Assets/Liabilities
1,739,956 GBP2023-02-28
1,258,455 GBP2021-12-31
Total Assets Less Current Liabilities
2,219,311 GBP2023-02-28
1,691,910 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-391,982 GBP2023-02-28
-462,489 GBP2021-12-31
Net Assets/Liabilities
1,784,197 GBP2023-02-28
1,229,421 GBP2021-12-31
Equity
Called up share capital
275,002 GBP2023-02-28
275,002 GBP2021-12-31
275,002 GBP2020-12-31
Retained earnings (accumulated losses)
1,509,195 GBP2023-02-28
954,419 GBP2021-12-31
463,491 GBP2020-12-31
Equity
1,784,197 GBP2023-02-28
1,229,421 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
554,776 GBP2022-01-01 ~ 2023-02-28
890,928 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
20,220 GBP2022-01-01 ~ 2023-02-28
10,000 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1062022-01-01 ~ 2023-02-28
1122021-01-01 ~ 2021-12-31
Wages/Salaries
2,602,479 GBP2022-01-01 ~ 2023-02-28
2,146,443 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,302 GBP2022-01-01 ~ 2023-02-28
82,113 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,010,549 GBP2022-01-01 ~ 2023-02-28
2,512,289 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
100,872 GBP2022-01-01 ~ 2023-02-28
12,500 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
43,132 GBP2022-01-01 ~ 2023-02-28
0 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
134,232 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
76,065 GBP2023-02-28
60,404 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
15,661 GBP2022-01-01 ~ 2023-02-28
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
342,792 GBP2023-02-28
373,582 GBP2021-12-31
Plant and equipment
569,106 GBP2023-02-28
457,252 GBP2021-12-31
Furniture and fittings
184,117 GBP2023-02-28
319,832 GBP2021-12-31
Computers
100,932 GBP2023-02-28
133,386 GBP2021-12-31
Motor vehicles
147,654 GBP2023-02-28
144,818 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,344,601 GBP2023-02-28
1,428,870 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-133,582 GBP2022-01-01 ~ 2023-02-28
Furniture and fittings
-277,852 GBP2022-01-01 ~ 2023-02-28
Computers
-72,262 GBP2022-01-01 ~ 2023-02-28
Motor vehicles
-79,756 GBP2022-01-01 ~ 2023-02-28
Property, Plant & Equipment - Other Disposals
-762,452 GBP2022-01-01 ~ 2023-02-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
214,809 GBP2023-02-28
232,743 GBP2021-12-31
Plant and equipment
410,609 GBP2023-02-28
301,860 GBP2021-12-31
Furniture and fittings
126,795 GBP2023-02-28
291,080 GBP2021-12-31
Computers
75,860 GBP2023-02-28
120,731 GBP2021-12-31
Motor vehicles
95,340 GBP2023-02-28
122,829 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
923,413 GBP2023-02-28
1,069,243 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
54,933 GBP2022-01-01 ~ 2023-02-28
Plant and equipment
207,846 GBP2022-01-01 ~ 2023-02-28
Furniture and fittings
72,931 GBP2022-01-01 ~ 2023-02-28
Computers
23,853 GBP2022-01-01 ~ 2023-02-28
Motor vehicles
19,711 GBP2022-01-01 ~ 2023-02-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
379,274 GBP2022-01-01 ~ 2023-02-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-99,097 GBP2022-01-01 ~ 2023-02-28
Furniture and fittings
-237,216 GBP2022-01-01 ~ 2023-02-28
Computers
-68,724 GBP2022-01-01 ~ 2023-02-28
Motor vehicles
-47,200 GBP2022-01-01 ~ 2023-02-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-525,104 GBP2022-01-01 ~ 2023-02-28
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
127,983 GBP2023-02-28
140,839 GBP2021-12-31
Plant and equipment
158,497 GBP2023-02-28
155,392 GBP2021-12-31
Furniture and fittings
57,322 GBP2023-02-28
28,752 GBP2021-12-31
Computers
25,072 GBP2023-02-28
12,655 GBP2021-12-31
Motor vehicles
52,314 GBP2023-02-28
21,989 GBP2021-12-31
Finished Goods/Goods for Resale
8,376,788 GBP2023-02-28
6,753,031 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
632,573 GBP2023-02-28
322,388 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2023-02-28
2,113,729 GBP2021-12-31
Other Debtors
Current
3,583,603 GBP2023-02-28
38,989 GBP2021-12-31
Prepayments/Accrued Income
Current
84,446 GBP2023-02-28
200,196 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
4,300,622 GBP2023-02-28
2,675,302 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
61,764 GBP2023-02-28
61,764 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
2,875 GBP2023-02-28
5,750 GBP2021-12-31
Trade Creditors/Trade Payables
Current
10,362,080 GBP2023-02-28
7,865,977 GBP2021-12-31
Amounts owed to group undertakings
Current
0 GBP2023-02-28
154,537 GBP2021-12-31
Corporation Tax Payable
Current
101,474 GBP2023-02-28
0 GBP2021-12-31
Other Taxation & Social Security Payable
Current
62,290 GBP2023-02-28
543,777 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
462,573 GBP2023-02-28
192,581 GBP2021-12-31
Creditors
Current
11,053,056 GBP2023-02-28
8,824,386 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
391,982 GBP2023-02-28
458,655 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-02-28
3,834 GBP2021-12-31
Creditors
Non-current
391,982 GBP2023-02-28
462,489 GBP2021-12-31
Bank Borrowings
453,746 GBP2023-02-28
520,419 GBP2021-12-31
Total Borrowings
Current
61,764 GBP2023-02-28
61,764 GBP2021-12-31
Non-current
391,982 GBP2023-02-28
458,655 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
3,113 GBP2023-02-28
6,701 GBP2021-12-31
Minimum gross finance lease payments owing
3,113 GBP2023-02-28
10,931 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
2,875 GBP2023-02-28
9,584 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
288,083 GBP2023-02-28
322,000 GBP2021-12-31
Between two and five year
968,000 GBP2023-02-28
1,057,250 GBP2021-12-31
More than five year
332,750 GBP2023-02-28
527,667 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,588,833 GBP2023-02-28
1,906,917 GBP2021-12-31