Average Number of Employees
52023-01-01 ~ 2023-12-31
72022-01-01 ~ 2022-12-31
Turnover/Revenue
9,484,547 GBP2023-01-01 ~ 2023-12-31
7,838,203 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,824,686 GBP2023-01-01 ~ 2023-12-31
-4,744,039 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,659,861 GBP2023-01-01 ~ 2023-12-31
3,094,164 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-121,132 GBP2023-01-01 ~ 2023-12-31
-98,470 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,603,264 GBP2023-01-01 ~ 2023-12-31
-1,873,795 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
935,465 GBP2023-01-01 ~ 2023-12-31
1,121,899 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
354,204 GBP2023-01-01 ~ 2023-12-31
47,672 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-12,516 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,277,153 GBP2023-01-01 ~ 2023-12-31
1,169,571 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,004,315 GBP2023-01-01 ~ 2023-12-31
882,624 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
607 GBP2022-12-31
Fixed Assets
607 GBP2022-12-31
Total Inventories
1,705,833 GBP2023-12-31
1,988,930 GBP2022-12-31
Debtors
Current
11,773,032 GBP2023-12-31
12,420,323 GBP2022-12-31
Cash at bank and in hand
1,867,175 GBP2023-12-31
1,698,113 GBP2022-12-31
Current Assets
15,346,040 GBP2023-12-31
16,107,366 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,702,868 GBP2023-12-31
-4,469,116 GBP2022-12-31
Net Current Assets/Liabilities
12,643,172 GBP2023-12-31
11,638,250 GBP2022-12-31
Total Assets Less Current Liabilities
12,643,172 GBP2023-12-31
11,638,857 GBP2022-12-31
Net Assets/Liabilities
12,643,172 GBP2023-12-31
11,638,857 GBP2022-12-31
Equity
Called up share capital
15,000,000 GBP2023-12-31
15,000,000 GBP2022-12-31
15,000,000 GBP2022-01-01
Retained earnings (accumulated losses)
-2,356,828 GBP2023-12-31
-3,361,143 GBP2022-12-31
-4,243,767 GBP2022-01-01
Equity
12,643,172 GBP2023-12-31
11,638,857 GBP2022-12-31
10,756,233 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,004,315 GBP2023-01-01 ~ 2023-12-31
882,624 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
605,939 GBP2023-01-01 ~ 2023-12-31
862,925 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
129,170 GBP2023-01-01 ~ 2023-12-31
95,985 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
759,595 GBP2023-01-01 ~ 2023-12-31
1,020,975 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
180,998 GBP2023-01-01 ~ 2023-12-31
105,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
300,131 GBP2023-01-01 ~ 2023-12-31
222,218 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
2,002 GBP2023-12-31
2,002 GBP2022-12-31
Computers
38,815 GBP2023-12-31
38,815 GBP2022-12-31
Other
93,901 GBP2023-12-31
93,901 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
134,718 GBP2023-12-31
134,718 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
2,002 GBP2022-12-31
Computers
38,374 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
134,111 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
441 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
607 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
2,002 GBP2023-12-31
Computers
38,815 GBP2023-12-31
Other
93,901 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
134,718 GBP2023-12-31
Property, Plant & Equipment
Computers
441 GBP2022-12-31
Other
166 GBP2022-12-31
Finished Goods/Goods for Resale
1,705,833 GBP2023-12-31
1,988,930 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,548,747 GBP2023-12-31
1,901,336 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,850,384 GBP2023-12-31
10,333,476 GBP2022-12-31
Other Debtors
Current
39,503 GBP2023-12-31
176,848 GBP2022-12-31
Prepayments/Accrued Income
Current
3,116 GBP2023-12-31
8,663 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
331,282 GBP2023-12-31
Trade Creditors/Trade Payables
Current
217,515 GBP2023-12-31
164,032 GBP2022-12-31
Amounts owed to group undertakings
Current
2,024,961 GBP2023-12-31
3,302,242 GBP2022-12-31
Corporation Tax Payable
Current
207,035 GBP2022-12-31
Taxation/Social Security Payable
Current
374,578 GBP2023-12-31
490,186 GBP2022-12-31
Other Creditors
Current
8,753 GBP2023-12-31
20,654 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
77,061 GBP2023-12-31
284,967 GBP2022-12-31
Creditors
Current
2,702,868 GBP2023-12-31
4,469,116 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000,000 shares2023-12-31
15,000,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31