Cost of Sales
-25,941,726 GBP2023-01-01 ~ 2023-12-31
-26,240,874 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-16,984,918 GBP2023-01-01 ~ 2023-12-31
-15,267,308 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
94,371 GBP2023-01-01 ~ 2023-12-31
11,155 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,619,814 GBP2023-01-01 ~ 2023-12-31
2,371,718 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,013,789 GBP2023-01-01 ~ 2023-12-31
1,915,457 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,955,286 GBP2023-12-31
2,741,497 GBP2022-12-31
3,626,040 GBP2021-12-31
Dividends Paid
-800,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-2,800,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
255,272 GBP2023-12-31
225,969 GBP2022-12-31
Debtors
5,196,355 GBP2023-12-31
4,263,398 GBP2022-12-31
Cash at bank and in hand
294,147 GBP2023-12-31
326,721 GBP2022-12-31
Current Assets
9,176,173 GBP2023-12-31
8,706,605 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,396,049 GBP2023-12-31
-6,115,497 GBP2022-12-31
Net Current Assets/Liabilities
3,780,124 GBP2023-12-31
2,591,108 GBP2022-12-31
Total Assets Less Current Liabilities
4,035,396 GBP2023-12-31
2,817,077 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-80,100 GBP2023-12-31
-75,570 GBP2022-12-31
Net Assets/Liabilities
3,955,296 GBP2023-12-31
2,741,507 GBP2022-12-31
Equity
Called up share capital
10 GBP2023-12-31
10 GBP2022-12-31
Equity
3,955,296 GBP2023-12-31
2,741,507 GBP2022-12-31
Audit Fees/Expenses
23,650 GBP2023-01-01 ~ 2023-12-31
16,508 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1652023-01-01 ~ 2023-12-31
1312022-01-01 ~ 2022-12-31
Wages/Salaries
6,539,629 GBP2023-01-01 ~ 2023-12-31
5,076,181 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
229,071 GBP2023-01-01 ~ 2023-12-31
165,101 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,422,323 GBP2023-01-01 ~ 2023-12-31
5,723,367 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
368,588 GBP2023-01-01 ~ 2023-12-31
349,083 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-10,289 GBP2023-01-01 ~ 2023-12-31
33,228 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,638 GBP2022-12-31
Intangible Assets - Gross Cost
85,801 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,638 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
85,801 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
377,448 GBP2023-12-31
308,479 GBP2022-12-31
Furniture and fittings
189,014 GBP2023-12-31
172,036 GBP2022-12-31
Computers
525,494 GBP2023-12-31
666,853 GBP2022-12-31
Motor vehicles
21,015 GBP2023-12-31
21,015 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,112,971 GBP2023-12-31
1,168,383 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-220,315 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-220,315 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
250,903 GBP2023-12-31
221,313 GBP2022-12-31
Furniture and fittings
154,817 GBP2023-12-31
145,391 GBP2022-12-31
Computers
432,198 GBP2023-12-31
556,160 GBP2022-12-31
Motor vehicles
19,781 GBP2023-12-31
19,550 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
857,699 GBP2023-12-31
942,414 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
29,590 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,426 GBP2023-01-01 ~ 2023-12-31
Computers
84,640 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
231 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
123,887 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
0 GBP2023-01-01 ~ 2023-12-31
Computers
-208,602 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-208,602 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
126,545 GBP2023-12-31
87,166 GBP2022-12-31
Furniture and fittings
34,197 GBP2023-12-31
26,645 GBP2022-12-31
Computers
93,296 GBP2023-12-31
110,693 GBP2022-12-31
Motor vehicles
1,234 GBP2023-12-31
1,465 GBP2022-12-31
Finished Goods/Goods for Resale
3,685,671 GBP2023-12-31
4,116,486 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
903,040 GBP2023-12-31
892,174 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,589,831 GBP2023-12-31
1,460,760 GBP2022-12-31
Other Debtors
Current
349,430 GBP2023-12-31
735,331 GBP2022-12-31
Prepayments/Accrued Income
Current
1,222,316 GBP2023-12-31
946,029 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,064,617 GBP2023-12-31
4,165,695 GBP2022-12-31
Prepayments/Accrued Income
71,486 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,328,808 GBP2023-12-31
3,457,253 GBP2022-12-31
Amounts owed to group undertakings
Current
64,801 GBP2023-12-31
33,332 GBP2022-12-31
Corporation Tax Payable
Current
220,521 GBP2023-12-31
45,396 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,052,888 GBP2023-12-31
741,590 GBP2022-12-31
Other Creditors
Current
774,052 GBP2023-12-31
989,531 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
954,979 GBP2023-12-31
848,395 GBP2022-12-31
Creditors
Current
5,396,049 GBP2023-12-31
6,115,497 GBP2022-12-31
Equity
Called up share capital
10 GBP2023-12-31
10 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
539,839 GBP2023-12-31
553,314 GBP2022-12-31
Between two and five year
361,374 GBP2023-12-31
797,262 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
901,213 GBP2023-12-31
1,350,576 GBP2022-12-31