Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
36,667,689 GBP2023-01-01 ~ 2023-12-31
30,473,807 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
33,213,882 GBP2023-01-01 ~ 2023-12-31
27,188,769 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,453,807 GBP2023-01-01 ~ 2023-12-31
3,285,038 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,625,951 GBP2023-01-01 ~ 2023-12-31
2,468,712 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
827,856 GBP2023-01-01 ~ 2023-12-31
816,326 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,183 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
177,961 GBP2023-01-01 ~ 2023-12-31
192,084 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
656,078 GBP2023-01-01 ~ 2023-12-31
624,242 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
146,092 GBP2023-01-01 ~ 2023-12-31
122,831 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
509,986 GBP2023-01-01 ~ 2023-12-31
501,411 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
509,986 GBP2023-01-01 ~ 2023-12-31
501,411 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
3,101 GBP2023-12-31
6,201 GBP2022-12-31
Property, Plant & Equipment
3,986,879 GBP2023-12-31
3,783,739 GBP2022-12-31
Fixed Assets
3,989,980 GBP2023-12-31
3,789,940 GBP2022-12-31
Total Inventories
4,938,333 GBP2023-12-31
3,935,918 GBP2022-12-31
Debtors
854,039 GBP2023-12-31
639,719 GBP2022-12-31
Cash at bank and in hand
701 GBP2023-12-31
240,863 GBP2022-12-31
Current Assets
6,100,979 GBP2023-12-31
5,159,312 GBP2022-12-31
Creditors
Current
6,915,289 GBP2023-12-31
5,860,203 GBP2022-12-31
Net Current Assets/Liabilities
-814,310 GBP2023-12-31
-700,891 GBP2022-12-31
Total Assets Less Current Liabilities
3,175,670 GBP2023-12-31
3,089,049 GBP2022-12-31
Net Assets/Liabilities
2,038,433 GBP2023-12-31
1,858,455 GBP2022-12-31
Equity
Called up share capital
182,000 GBP2023-12-31
182,000 GBP2022-12-31
182,000 GBP2021-12-31
Revaluation reserve
317,653 GBP2023-12-31
317,653 GBP2022-12-31
317,653 GBP2021-12-31
Capital redemption reserve
178,000 GBP2023-12-31
178,000 GBP2022-12-31
178,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,360,780 GBP2023-12-31
1,180,802 GBP2022-12-31
1,009,399 GBP2021-12-31
Equity
2,038,433 GBP2023-12-31
1,858,455 GBP2022-12-31
1,687,052 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
509,986 GBP2023-01-01 ~ 2023-12-31
501,411 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-330,008 GBP2023-01-01 ~ 2023-12-31
-330,008 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-330,008 GBP2023-01-01 ~ 2023-12-31
-330,008 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-407,438 GBP2023-12-31
-221,197 GBP2022-12-31
-50,875 GBP2021-12-31
Wages/Salaries
1,844,003 GBP2023-01-01 ~ 2023-12-31
1,416,629 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
119,521 GBP2023-01-01 ~ 2023-12-31
154,464 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,547 GBP2023-01-01 ~ 2023-12-31
93,464 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,027,071 GBP2023-01-01 ~ 2023-12-31
1,664,557 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
602023-01-01 ~ 2023-12-31
512022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
153,811 GBP2023-01-01 ~ 2023-12-31
114,228 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
117,674 GBP2023-01-01 ~ 2023-12-31
79,802 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
154,316 GBP2023-01-01 ~ 2023-12-31
118,606 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
62,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
58,899 GBP2023-12-31
55,799 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
3,100 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
3,101 GBP2023-12-31
6,201 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,122,718 GBP2023-12-31
3,239,529 GBP2022-12-31
Plant and equipment
676,047 GBP2023-12-31
484,078 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
46,298 GBP2023-12-31
42,098 GBP2022-12-31
Plant and equipment
373,066 GBP2023-12-31
287,821 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,881 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
73,564 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,076,420 GBP2023-12-31
3,197,431 GBP2022-12-31
Plant and equipment
302,981 GBP2023-12-31
196,257 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
514,144 GBP2023-12-31
491,199 GBP2022-12-31
Motor vehicles
174,505 GBP2023-12-31
168,355 GBP2022-12-31
Computers
327,416 GBP2023-12-31
303,071 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,310,093 GBP2023-12-31
4,947,791 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
5,350 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
332,660 GBP2023-12-31
290,661 GBP2022-12-31
Motor vehicles
151,736 GBP2023-12-31
143,657 GBP2022-12-31
Computers
292,160 GBP2023-12-31
278,538 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,323,214 GBP2023-12-31
1,164,052 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
43,414 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,729 GBP2023-01-01 ~ 2023-12-31
Computers
12,206 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
153,811 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
181,484 GBP2023-12-31
200,538 GBP2022-12-31
Motor vehicles
22,769 GBP2023-12-31
24,698 GBP2022-12-31
Computers
35,256 GBP2023-12-31
24,533 GBP2022-12-31
Merchandise
79,018 GBP2023-12-31
72,081 GBP2022-12-31
Finished Goods
4,859,315 GBP2023-12-31
3,863,837 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
553,097 GBP2023-12-31
353,420 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
74,963 GBP2023-12-31
71,794 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
854,039 GBP2023-12-31
639,719 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
536,412 GBP2023-12-31
359,009 GBP2022-12-31
Other Remaining Borrowings
Current
192,514 GBP2023-12-31
242,514 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
41,446 GBP2023-12-31
23,610 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,679,355 GBP2023-12-31
4,861,403 GBP2022-12-31
Corporation Tax Payable
Current
130,357 GBP2023-12-31
151,596 GBP2022-12-31
Other Taxation & Social Security Payable
Current
92,656 GBP2023-12-31
53,924 GBP2022-12-31
Other Creditors
Current
132,715 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
109,834 GBP2023-12-31
168,147 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
810,684 GBP2023-12-31
939,661 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
33,381 GBP2023-12-31
26,179 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
128,974 GBP2023-12-31
137,812 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
728,926 GBP2023-12-31
601,523 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
135,317 GBP2023-12-31
128,977 GBP2022-12-31
Non-current, Between two and five year
334,036 GBP2023-12-31
404,288 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
293,172 GBP2023-12-31
264,754 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
180,000 shares2023-12-31
Class 2 ordinary share
1,000 shares2023-12-31
Class 3 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
509,986 GBP2023-01-01 ~ 2023-12-31