Average Number of Employees
122023-01-01 ~ 2023-12-31
122021-10-01 ~ 2022-12-31
Turnover/Revenue
11,788,387 GBP2023-01-01 ~ 2023-12-31
11,699,109 GBP2021-10-01 ~ 2022-12-31
Cost of Sales
-8,946,728 GBP2023-01-01 ~ 2023-12-31
-9,129,123 GBP2021-10-01 ~ 2022-12-31
Gross Profit/Loss
2,841,659 GBP2023-01-01 ~ 2023-12-31
2,569,986 GBP2021-10-01 ~ 2022-12-31
Distribution Costs
-589,418 GBP2023-01-01 ~ 2023-12-31
-584,957 GBP2021-10-01 ~ 2022-12-31
Administrative Expenses
-1,113,545 GBP2023-01-01 ~ 2023-12-31
-1,165,465 GBP2021-10-01 ~ 2022-12-31
Operating Profit/Loss
1,138,696 GBP2023-01-01 ~ 2023-12-31
820,025 GBP2021-10-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,431 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,139,666 GBP2023-01-01 ~ 2023-12-31
820,025 GBP2021-10-01 ~ 2022-12-31
Profit/Loss
1,195,063 GBP2023-01-01 ~ 2023-12-31
663,036 GBP2021-10-01 ~ 2022-12-31
Intangible Assets
4,050 GBP2023-12-31
5,850 GBP2022-12-31
Property, Plant & Equipment
16 GBP2023-12-31
216 GBP2022-12-31
Fixed Assets
4,066 GBP2023-12-31
6,066 GBP2022-12-31
Total Inventories
1,420,135 GBP2023-12-31
1,211,327 GBP2022-12-31
Debtors
Current
1,888,153 GBP2023-12-31
1,458,085 GBP2022-12-31
Cash at bank and in hand
610,030 GBP2023-12-31
84,679 GBP2022-12-31
Current Assets
3,918,318 GBP2023-12-31
2,754,091 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,220,341 GBP2023-12-31
Net Current Assets/Liabilities
2,697,977 GBP2023-12-31
1,500,914 GBP2022-12-31
Net Assets/Liabilities
2,702,043 GBP2023-12-31
1,506,980 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-10-01
Retained earnings (accumulated losses)
2,701,943 GBP2023-12-31
1,506,880 GBP2022-12-31
843,844 GBP2021-10-01
Equity
2,702,043 GBP2023-12-31
1,506,980 GBP2022-12-31
843,944 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
1,195,063 GBP2023-01-01 ~ 2023-12-31
663,036 GBP2021-10-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252023-01-01 ~ 2023-12-31
Computers
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
5,750 GBP2023-01-01 ~ 2023-12-31
4,500 GBP2021-10-01 ~ 2022-12-31
Wages/Salaries
654,076 GBP2023-01-01 ~ 2023-12-31
637,627 GBP2021-10-01 ~ 2022-12-31
Social Security Costs
72,171 GBP2023-01-01 ~ 2023-12-31
81,556 GBP2021-10-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
767,125 GBP2023-01-01 ~ 2023-12-31
732,813 GBP2021-10-01 ~ 2022-12-31
Director Remuneration
40,722 GBP2023-01-01 ~ 2023-12-31
135,005 GBP2021-10-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-47 GBP2023-01-01 ~ 2023-12-31
142 GBP2021-10-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
295,275 GBP2023-01-01 ~ 2023-12-31
155,805 GBP2021-10-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
7,200 GBP2023-12-31
7,200 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
15,857 GBP2023-12-31
15,857 GBP2022-12-31
Computers
12,010 GBP2023-12-31
12,010 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
27,867 GBP2023-12-31
27,867 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
15,857 GBP2022-12-31
Computers
11,794 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
27,651 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
200 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
15,857 GBP2023-12-31
Computers
11,994 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
27,851 GBP2023-12-31
Property, Plant & Equipment
Computers
16 GBP2023-12-31
216 GBP2022-12-31
Finished Goods/Goods for Resale
1,420,135 GBP2023-12-31
1,211,327 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,387,002 GBP2023-12-31
1,288,272 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
100,657 GBP2023-12-31
Other Debtors
Current
399,384 GBP2023-12-31
414 GBP2022-12-31
Prepayments/Accrued Income
Current
168,339 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
1,110 GBP2023-12-31
1,060 GBP2022-12-31
Cash and Cash Equivalents
610,030 GBP2023-12-31
84,679 GBP2022-12-31
Trade Creditors/Trade Payables
Current
914,099 GBP2023-12-31
825,438 GBP2022-12-31
Amounts owed to group undertakings
Current
43,086 GBP2023-12-31
178,173 GBP2022-12-31
Corporation Tax Payable
Current
65,175 GBP2022-12-31
Taxation/Social Security Payable
Current
38,117 GBP2023-12-31
31,105 GBP2022-12-31
Other Creditors
Current
201,319 GBP2023-12-31
115,790 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
23,720 GBP2023-12-31
37,496 GBP2022-12-31
Creditors
Current
1,220,341 GBP2023-12-31
1,253,177 GBP2022-12-31
Net Deferred Tax Liability/Asset
1,110 GBP2023-12-31
1,060 GBP2022-12-31
1,247 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
50 GBP2023-01-01 ~ 2023-12-31
-187 GBP2021-10-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31