(expand)Administrative Expenses
-15,703,514 GBP2023-01-01 ~ 2023-12-31
-10,571,778 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,936,733 GBP2023-01-01 ~ 2023-12-31
3,497,781 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
141,395 GBP2023-01-01 ~ 2023-12-31
77,812 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,470,117 GBP2023-01-01 ~ 2023-12-31
3,320,976 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
331,699 GBP2023-01-01 ~ 2023-12-31
2,702,956 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,495,831 GBP2023-12-31
1,462,195 GBP2022-12-31
Property, Plant & Equipment
1,208,220 GBP2023-12-31
774,176 GBP2022-12-31
Fixed Assets - Investments
1,919,987 GBP2023-12-31
1,855,509 GBP2022-12-31
Fixed Assets
4,624,038 GBP2023-12-31
4,091,880 GBP2022-12-31
Total Inventories
9,427,806 GBP2023-12-31
8,385,010 GBP2022-12-31
Debtors
Non-current
567,893 GBP2023-12-31
472,940 GBP2022-12-31
Current
21,639,519 GBP2023-12-31
18,827,087 GBP2022-12-31
Cash at bank and in hand
5,453,033 GBP2023-12-31
2,265,434 GBP2022-12-31
Current Assets
37,088,251 GBP2023-12-31
29,950,471 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-35,392,520 GBP2023-12-31
-26,717,167 GBP2022-12-31
Net Current Assets/Liabilities
1,695,731 GBP2023-12-31
3,233,304 GBP2022-12-31
Total Assets Less Current Liabilities
6,319,769 GBP2023-12-31
7,325,184 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,335,056 GBP2023-12-31
-5,759,216 GBP2022-12-31
Net Assets/Liabilities
924,713 GBP2023-12-31
1,443,014 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2022-01-01
Retained earnings (accumulated losses)
924,712 GBP2023-12-31
1,443,013 GBP2022-12-31
2,816,057 GBP2022-01-01
Equity
924,713 GBP2023-12-31
1,443,014 GBP2022-12-31
2,816,058 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
331,699 GBP2023-01-01 ~ 2023-12-31
2,702,956 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
331,699 GBP2023-01-01 ~ 2023-12-31
2,702,956 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
331,699 GBP2023-01-01 ~ 2023-12-31
2,702,956 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-850,000 GBP2023-01-01 ~ 2023-12-31
-4,076,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-850,000 GBP2023-01-01 ~ 2023-12-31
-4,076,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-850,000 GBP2023-01-01 ~ 2023-12-31
-4,076,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-850,000 GBP2023-01-01 ~ 2023-12-31
-4,076,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
26,250 GBP2023-01-01 ~ 2023-12-31
20,373 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,501,761 GBP2023-01-01 ~ 2023-12-31
6,817,962 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
980,476 GBP2023-01-01 ~ 2023-12-31
827,847 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,820,971 GBP2023-01-01 ~ 2023-12-31
7,887,480 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
52,875 GBP2023-01-01 ~ 2023-12-31
42,083 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-62,954 GBP2023-01-01 ~ 2023-12-31
39,617 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
345,477 GBP2023-01-01 ~ 2023-12-31
630,985 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
850,000 GBP2023-01-01 ~ 2023-12-31
4,076,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
234,335 GBP2023-12-31
202,226 GBP2022-12-31
Development expenditure
623,459 GBP2023-12-31
563,825 GBP2022-12-31
Intangible Assets - Gross Cost
1,588,874 GBP2023-12-31
1,497,131 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
3,770 GBP2023-12-31
2,046 GBP2022-12-31
Development expenditure
89,273 GBP2023-12-31
32,890 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
93,043 GBP2023-12-31
34,936 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
58,107 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
230,565 GBP2023-12-31
200,180 GBP2022-12-31
Development expenditure
534,186 GBP2023-12-31
530,935 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
128,777 GBP2023-12-31
127,287 GBP2022-12-31
Furniture and fittings
401,255 GBP2023-12-31
376,413 GBP2022-12-31
Computers
783,716 GBP2023-12-31
603,809 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,685,453 GBP2023-12-31
1,937,151 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,884 GBP2023-01-01 ~ 2023-12-31
Computers
-3,785 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-25,669 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
37,521 GBP2022-12-31
Furniture and fittings
365,874 GBP2022-12-31
Computers
419,624 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,162,975 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
28,349 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
3,578 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
118,759 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
315,439 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-1,181 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,181 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
65,870 GBP2023-12-31
Furniture and fittings
369,452 GBP2023-12-31
Computers
537,202 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,477,233 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
62,907 GBP2023-12-31
89,766 GBP2022-12-31
Furniture and fittings
31,803 GBP2023-12-31
10,539 GBP2022-12-31
Computers
246,514 GBP2023-12-31
184,185 GBP2022-12-31
Value of work in progress
1,081,785 GBP2023-12-31
38,499 GBP2022-12-31
Finished Goods/Goods for Resale
8,160,710 GBP2023-12-31
8,159,555 GBP2022-12-31
Raw materials and consumables
185,311 GBP2023-12-31
186,956 GBP2022-12-31
Other Debtors
Non-current
567,893 GBP2023-12-31
472,940 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
7,082,444 GBP2023-12-31
2,763,844 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
10,860,974 GBP2023-12-31
12,735,585 GBP2022-12-31
Other Debtors
Current
204,721 GBP2023-12-31
968,878 GBP2022-12-31
Prepayments/Accrued Income
Current
3,491,380 GBP2023-12-31
1,909,724 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
449,056 GBP2022-12-31
Other Remaining Borrowings
Current
4,258,624 GBP2023-12-31
4,855,191 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,382,896 GBP2023-12-31
2,745,141 GBP2022-12-31
Amounts owed to group undertakings
Current
12,583,422 GBP2023-12-31
12,274,276 GBP2022-12-31
Corporation Tax Payable
Current
88,000 GBP2023-12-31
Taxation/Social Security Payable
Current
686,043 GBP2023-12-31
561,095 GBP2022-12-31
Other Creditors
Current
239,739 GBP2023-12-31
236,387 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
13,153,796 GBP2023-12-31
6,045,077 GBP2022-12-31
Creditors
Current
35,392,520 GBP2023-12-31
26,717,167 GBP2022-12-31
Other Remaining Borrowings
Non-current
5,280,403 GBP2023-12-31
5,704,588 GBP2022-12-31
Other Creditors
Non-current
54,653 GBP2023-12-31
54,628 GBP2022-12-31
Creditors
Non-current
5,335,056 GBP2023-12-31
5,759,216 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
4,258,624 GBP2023-12-31
4,855,191 GBP2022-12-31
Total Borrowings
9,539,027 GBP2023-12-31
10,559,779 GBP2022-12-31
Net Deferred Tax Liability/Asset
-62,954 GBP2022-12-31
-62,954 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
62,954 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-62,954 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31
1 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,061,402 GBP2023-12-31
896,372 GBP2022-12-31
Between one and five year
2,125,664 GBP2023-12-31
2,469,781 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,187,066 GBP2023-12-31
3,366,153 GBP2022-12-31