Cost of Sales
-11,503,238 GBP2023-01-01 ~ 2023-12-31
-13,857,360 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-793,425 GBP2023-01-01 ~ 2023-12-31
-1,087,481 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-25,699,098 GBP2023-01-01 ~ 2023-12-31
-23,457,233 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,660,019 GBP2023-01-01 ~ 2023-12-31
719,900 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-324,737 GBP2023-01-01 ~ 2023-12-31
324,737 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,335,282 GBP2023-01-01 ~ 2023-12-31
719,900 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,335,282 GBP2023-01-01 ~ 2023-12-31
719,900 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,761,491 GBP2023-12-31
1,152,092 GBP2022-12-31
Debtors
6,827,733 GBP2023-12-31
4,096,672 GBP2022-12-31
Cash at bank and in hand
4,185,181 GBP2023-12-31
4,690,836 GBP2022-12-31
Current Assets
14,299,059 GBP2023-12-31
16,292,065 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,633,094 GBP2023-12-31
-12,231,869 GBP2022-12-31
Net Current Assets/Liabilities
4,665,965 GBP2023-12-31
4,060,196 GBP2022-12-31
Total Assets Less Current Liabilities
6,427,456 GBP2023-12-31
5,212,288 GBP2022-12-31
Net Assets/Liabilities
5,820,605 GBP2023-12-31
4,485,323 GBP2022-12-31
Equity
Called up share capital
6,000,000 GBP2023-12-31
6,000,000 GBP2022-12-31
6,000,000 GBP2021-12-31
Retained earnings (accumulated losses)
-179,395 GBP2023-12-31
-1,514,677 GBP2022-12-31
-2,234,577 GBP2021-12-31
Equity
5,820,605 GBP2023-12-31
4,485,323 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,335,282 GBP2023-01-01 ~ 2023-12-31
719,900 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
882023-01-01 ~ 2023-12-31
722022-01-01 ~ 2022-12-31
Wages/Salaries
4,550,725 GBP2023-01-01 ~ 2023-12-31
4,243,691 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
285,142 GBP2023-01-01 ~ 2023-12-31
304,033 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,311,207 GBP2023-01-01 ~ 2023-12-31
5,016,203 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
712,818 GBP2023-01-01 ~ 2023-12-31
452,131 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
2,232,516 GBP2023-12-31
1,644,790 GBP2022-12-31
Plant and equipment
817,331 GBP2023-12-31
853,909 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,049,847 GBP2023-12-31
2,498,699 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-80,611 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-588,385 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
635,227 GBP2023-12-31
666,154 GBP2022-12-31
Plant and equipment
653,129 GBP2023-12-31
680,453 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,288,356 GBP2023-12-31
1,346,607 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
247,713 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
57,830 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
305,543 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-85,154 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-363,794 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,597,289 GBP2023-12-31
978,636 GBP2022-12-31
Plant and equipment
164,202 GBP2023-12-31
173,456 GBP2022-12-31
Finished Goods/Goods for Resale
3,286,145 GBP2023-12-31
7,504,557 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,920,312 GBP2023-12-31
1,233,189 GBP2022-12-31
Other Debtors
Current
4,197,856 GBP2023-12-31
2,391,875 GBP2022-12-31
Prepayments/Accrued Income
Current
709,565 GBP2023-12-31
471,608 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,827,733 GBP2023-12-31
4,096,672 GBP2022-12-31
Trade Creditors/Trade Payables
Current
-87,555 GBP2023-12-31
24,889 GBP2022-12-31
Corporation Tax Payable
Current
324,737 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,720,460 GBP2023-12-31
1,119,740 GBP2022-12-31
Other Creditors
Current
4,153,837 GBP2023-12-31
7,412,942 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,409,518 GBP2023-12-31
2,756,238 GBP2022-12-31
Creditors
Current
9,633,094 GBP2023-12-31
12,231,869 GBP2022-12-31
Equity
Called up share capital
6,000,000 GBP2023-12-31
6,000,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
24,275 GBP2023-12-31
188,546 GBP2022-12-31
Between two and five year
1,058,033 GBP2023-12-31
448,420 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
636,966 GBP2022-12-31