Average Number of Employees
892023-01-01 ~ 2023-12-31
912022-01-01 ~ 2022-12-31
Profit/Loss
729,356 GBP2023-01-01 ~ 2023-12-31
503,124 GBP2022-01-01 ~ 2022-12-31
-503,124 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
118,677 GBP2023-12-31
119,886 GBP2022-12-31
Turnover/Revenue
40,488,378 GBP2023-01-01 ~ 2023-12-31
41,365,167 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-31,611,101 GBP2023-01-01 ~ 2023-12-31
-35,207,723 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,877,277 GBP2023-01-01 ~ 2023-12-31
6,157,444 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,040,420 GBP2023-01-01 ~ 2023-12-31
-614,350 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,338,540 GBP2023-01-01 ~ 2023-12-31
-5,814,745 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,498,317 GBP2023-01-01 ~ 2023-12-31
-271,651 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,008,538 GBP2023-01-01 ~ 2023-12-31
-600,094 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
729,356 GBP2023-01-01 ~ 2023-12-31
-503,124 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
565,800 GBP2023-12-31
602,497 GBP2022-12-31
Total Inventories
11,609,435 GBP2023-12-31
11,582,655 GBP2022-12-31
Debtors
10,315,023 GBP2023-12-31
15,179,984 GBP2022-12-31
Cash at bank and in hand
997,892 GBP2023-12-31
1,421,696 GBP2022-12-31
Current Assets
22,922,350 GBP2023-12-31
28,184,335 GBP2022-12-31
Creditors
Amounts falling due within one year
7,083,310 GBP2023-12-31
12,095,139 GBP2022-12-31
Net Current Assets/Liabilities
15,839,040 GBP2023-12-31
16,089,196 GBP2022-12-31
Total Assets Less Current Liabilities
16,404,840 GBP2023-12-31
16,691,693 GBP2022-12-31
Creditors
Amounts falling due after one year
1,108,333 GBP2023-12-31
1,808,333 GBP2022-12-31
Net Assets/Liabilities
15,177,830 GBP2023-12-31
14,763,474 GBP2022-12-31
Equity
Called up share capital
870 GBP2023-12-31
895 GBP2022-12-31
895 GBP2021-12-31
Capital redemption reserve
210,150 GBP2023-12-31
210,125 GBP2022-12-31
210,125 GBP2021-12-31
Retained earnings (accumulated losses)
14,966,810 GBP2023-12-31
14,552,454 GBP2022-12-31
15,443,078 GBP2021-12-31
Equity
15,177,830 GBP2023-12-31
14,763,474 GBP2022-12-31
15,654,098 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
729,356 GBP2023-01-01 ~ 2023-12-31
-503,124 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
729,356 GBP2023-01-01 ~ 2023-12-31
-503,124 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-85,000 GBP2023-01-01 ~ 2023-12-31
-387,500 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-85,000 GBP2023-01-01 ~ 2023-12-31
-387,500 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-315,000 GBP2023-01-01 ~ 2023-12-31
-387,500 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-315,000 GBP2023-01-01 ~ 2023-12-31
-387,500 GBP2022-01-01 ~ 2022-12-31
Called up share capital
-25 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
388,693 GBP2023-01-01 ~ 2023-12-31
377,194 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.332023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
112023-01-01 ~ 2023-12-31
112022-01-01 ~ 2022-12-31
Wages/Salaries
2,719,016 GBP2023-01-01 ~ 2023-12-31
2,900,060 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
288,942 GBP2023-01-01 ~ 2023-12-31
323,524 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,982 GBP2023-01-01 ~ 2023-12-31
54,999 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,060,940 GBP2023-01-01 ~ 2023-12-31
3,278,583 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
100,867 GBP2023-01-01 ~ 2023-12-31
289,569 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
77,914 GBP2023-01-01 ~ 2023-12-31
-80,610 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
252,135 GBP2023-01-01 ~ 2023-12-31
-114,018 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
75,765 GBP2023-12-31
28,216 GBP2022-12-31
Plant and equipment
993,640 GBP2023-12-31
930,835 GBP2022-12-31
Furniture and fittings
622,551 GBP2023-12-31
618,661 GBP2022-12-31
Motor vehicles
351,195 GBP2023-12-31
150,938 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,271,121 GBP2023-12-31
1,919,125 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
4,996 GBP2023-12-31
705 GBP2022-12-31
Plant and equipment
875,093 GBP2023-12-31
686,020 GBP2022-12-31
Furniture and fittings
542,784 GBP2023-12-31
436,644 GBP2022-12-31
Motor vehicles
141,626 GBP2023-12-31
73,794 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,705,321 GBP2023-12-31
1,316,628 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
4,291 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
189,073 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
106,140 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
67,832 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
388,693 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
70,769 GBP2023-12-31
27,511 GBP2022-12-31
Plant and equipment
118,547 GBP2023-12-31
244,815 GBP2022-12-31
Furniture and fittings
79,767 GBP2023-12-31
182,017 GBP2022-12-31
Motor vehicles
209,569 GBP2023-12-31
77,144 GBP2022-12-31
Finished Goods
11,609,435 GBP2023-12-31
11,582,655 GBP2022-12-31
Trade Debtors/Trade Receivables
4,329,156 GBP2023-12-31
6,242,814 GBP2022-12-31
Prepayments/Accrued Income
206,413 GBP2023-12-31
116,291 GBP2022-12-31
Other Debtors
5,779,454 GBP2023-12-31
8,741,756 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
2,178,134 GBP2023-12-31
3,863,143 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,092,626 GBP2023-12-31
952,727 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,914,300 GBP2023-12-31
3,072,247 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
1,268 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
410,056 GBP2023-12-31
88,846 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
22,463 GBP2023-12-31
91,749 GBP2022-12-31
Other Creditors
Amounts falling due within one year
1,464,463 GBP2023-12-31
4,026,427 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
1,108,333 GBP2023-12-31
1,808,333 GBP2022-12-31
Deferred Tax Liabilities
-118,677 GBP2023-12-31
-119,886 GBP2022-12-31
Net Deferred Tax Liability/Asset
-118,677 GBP2023-12-31
-40,763 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
0.01 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
85,000 shares2023-12-31
87,500 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.01 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,000 shares2023-12-31
2,000 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
828,789 GBP2023-12-31
608,522 GBP2022-12-31
Between one and five year
1,932,105 GBP2023-12-31
2,154,645 GBP2022-12-31
More than five year
1,863,333 GBP2023-12-31
2,383,333 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,624,227 GBP2023-12-31
5,146,500 GBP2022-12-31