Cost of Sales
-11,576,039 GBP2023-01-01 ~ 2023-12-31
-12,341,749 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-690,158 GBP2023-01-01 ~ 2023-12-31
-707,617 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,644,611 GBP2023-01-01 ~ 2023-12-31
-1,564,622 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
633,406 GBP2023-01-01 ~ 2023-12-31
516,358 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
480,765 GBP2023-01-01 ~ 2023-12-31
389,416 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
22,214 GBP2022-12-31
Property, Plant & Equipment
382,936 GBP2023-12-31
454,897 GBP2022-12-31
Fixed Assets - Investments
1,100 GBP2023-12-31
1,100 GBP2022-12-31
Fixed Assets
384,036 GBP2023-12-31
478,211 GBP2022-12-31
Debtors
2,410,071 GBP2023-12-31
2,831,179 GBP2022-12-31
Cash at bank and in hand
79,097 GBP2023-12-31
14,191 GBP2022-12-31
Current Assets
5,643,493 GBP2023-12-31
6,906,073 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,020,850 GBP2023-12-31
-5,353,850 GBP2022-12-31
Net Current Assets/Liabilities
1,622,643 GBP2023-12-31
1,552,223 GBP2022-12-31
Total Assets Less Current Liabilities
2,006,679 GBP2023-12-31
2,030,434 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-130,118 GBP2023-12-31
-241,746 GBP2022-12-31
Net Assets/Liabilities
1,781,217 GBP2023-12-31
1,677,452 GBP2022-12-31
Equity
Called up share capital
203,500 GBP2023-12-31
203,500 GBP2022-12-31
203,500 GBP2021-12-31
Share premium
21,623 GBP2023-12-31
21,623 GBP2022-12-31
21,623 GBP2021-12-31
Capital redemption reserve
70,167 GBP2023-12-31
70,167 GBP2022-12-31
70,167 GBP2021-12-31
Retained earnings (accumulated losses)
1,485,927 GBP2023-12-31
1,382,162 GBP2022-12-31
1,327,746 GBP2021-12-31
Equity
1,781,217 GBP2023-12-31
1,677,452 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
480,765 GBP2023-01-01 ~ 2023-12-31
389,416 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-335,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-377,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,500 GBP2023-01-01 ~ 2023-12-31
13,250 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
182023-01-01 ~ 2023-12-31
192022-01-01 ~ 2022-12-31
Wages/Salaries
700,684 GBP2023-01-01 ~ 2023-12-31
680,102 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
30,237 GBP2023-01-01 ~ 2023-12-31
29,217 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
814,351 GBP2023-01-01 ~ 2023-12-31
793,655 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
54,600 GBP2023-01-01 ~ 2023-12-31
58,265 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,580 GBP2023-01-01 ~ 2023-12-31
17,363 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
898,544 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
898,544 GBP2023-12-31
876,330 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
22,214 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
409,596 GBP2023-12-31
409,596 GBP2022-12-31
Furniture and fittings
273,727 GBP2023-12-31
288,843 GBP2022-12-31
Motor vehicles
21,711 GBP2023-12-31
21,711 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
705,034 GBP2023-12-31
720,150 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-15,116 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-15,116 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
158,880 GBP2023-12-31
125,524 GBP2022-12-31
Furniture and fittings
154,947 GBP2023-12-31
134,560 GBP2022-12-31
Motor vehicles
8,271 GBP2023-12-31
5,169 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
322,098 GBP2023-12-31
265,253 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
33,356 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
31,157 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,102 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
67,615 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-10,770 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-10,770 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
250,716 GBP2023-12-31
284,072 GBP2022-12-31
Furniture and fittings
118,780 GBP2023-12-31
154,283 GBP2022-12-31
Motor vehicles
13,440 GBP2023-12-31
16,542 GBP2022-12-31
Finished Goods/Goods for Resale
3,154,325 GBP2023-12-31
4,060,703 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,240,446 GBP2023-12-31
2,625,941 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
17,875 GBP2023-12-31
17,875 GBP2022-12-31
Other Debtors
Current
75,000 GBP2023-12-31
75,000 GBP2022-12-31
Prepayments/Accrued Income
Current
76,750 GBP2023-12-31
112,363 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,410,071 GBP2023-12-31
2,831,179 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,131,923 GBP2023-12-31
2,716,710 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
71,644 GBP2023-12-31
71,922 GBP2022-12-31
Other Remaining Borrowings
Current
39,905 GBP2023-12-31
38,005 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,073,910 GBP2023-12-31
1,815,710 GBP2022-12-31
Amounts owed to group undertakings
Current
1,100 GBP2023-12-31
1,100 GBP2022-12-31
Corporation Tax Payable
Current
171,133 GBP2023-12-31
115,205 GBP2022-12-31
Other Taxation & Social Security Payable
Current
347,004 GBP2023-12-31
361,353 GBP2022-12-31
Other Creditors
Current
3,333 GBP2023-12-31
2,787 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
180,898 GBP2023-12-31
231,058 GBP2022-12-31
Creditors
Current
4,020,850 GBP2023-12-31
5,353,850 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
44,223 GBP2023-12-31
115,946 GBP2022-12-31
Other Remaining Borrowings
Non-current
85,895 GBP2023-12-31
125,800 GBP2022-12-31
Creditors
Non-current
130,118 GBP2023-12-31
241,746 GBP2022-12-31
Total Borrowings
1,257,723 GBP2023-12-31
2,880,515 GBP2022-12-31
Current
1,171,828 GBP2023-12-31
2,754,715 GBP2022-12-31
Non-current
85,895 GBP2023-12-31
125,800 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
71,644 GBP2023-12-31
71,922 GBP2022-12-31
Minimum gross finance lease payments owing
115,867 GBP2023-12-31
187,868 GBP2022-12-31
Equity
Called up share capital
203,500 GBP2023-12-31
203,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
201,681 GBP2023-12-31
178,370 GBP2022-12-31
Between two and five year
600,000 GBP2023-12-31
600,000 GBP2022-12-31
More than five year
112,500 GBP2023-12-31
262,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
914,181 GBP2023-12-31
1,040,870 GBP2022-12-31