Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
14,162,411 GBP2023-01-01 ~ 2023-12-31
15,668,434 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
11,610,476 GBP2023-01-01 ~ 2023-12-31
11,721,028 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,551,935 GBP2023-01-01 ~ 2023-12-31
3,947,406 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,726,757 GBP2023-01-01 ~ 2023-12-31
3,273,458 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,167,951 GBP2023-01-01 ~ 2023-12-31
688,032 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
48,774 GBP2023-01-01 ~ 2023-12-31
15,249 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
208 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,119,177 GBP2023-01-01 ~ 2023-12-31
703,073 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
95,586 GBP2023-01-01 ~ 2023-12-31
128,768 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,214,763 GBP2023-01-01 ~ 2023-12-31
574,305 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,214,763 GBP2023-01-01 ~ 2023-12-31
574,305 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
144,711 GBP2023-12-31
163,269 GBP2022-12-31
Total Inventories
3,753,907 GBP2023-12-31
4,273,867 GBP2022-12-31
Debtors
2,347,037 GBP2023-12-31
4,134,082 GBP2022-12-31
Cash at bank and in hand
1,264,040 GBP2023-12-31
1,843,560 GBP2022-12-31
Current Assets
7,364,984 GBP2023-12-31
10,251,509 GBP2022-12-31
Creditors
Current
3,329,233 GBP2023-12-31
4,724,542 GBP2022-12-31
Net Current Assets/Liabilities
4,035,751 GBP2023-12-31
5,526,967 GBP2022-12-31
Total Assets Less Current Liabilities
4,180,462 GBP2023-12-31
5,690,236 GBP2022-12-31
Net Assets/Liabilities
4,146,579 GBP2023-12-31
5,661,342 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
4,146,479 GBP2023-12-31
5,661,242 GBP2022-12-31
6,086,937 GBP2021-12-31
Equity
4,146,579 GBP2023-12-31
5,661,342 GBP2022-12-31
6,087,037 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-300,000 GBP2023-01-01 ~ 2023-12-31
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,214,763 GBP2023-01-01 ~ 2023-12-31
574,305 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,043,202 GBP2023-01-01 ~ 2023-12-31
1,652,496 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
252,436 GBP2023-01-01 ~ 2023-12-31
214,507 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
128,491 GBP2023-01-01 ~ 2023-12-31
78,621 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,424,129 GBP2023-01-01 ~ 2023-12-31
1,945,624 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
432023-01-01 ~ 2023-12-31
392022-01-01 ~ 2022-12-31
Director Remuneration
382,940 GBP2023-01-01 ~ 2023-12-31
305,280 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
85,537 GBP2023-01-01 ~ 2023-12-31
64,667 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,000 GBP2023-01-01 ~ 2023-12-31
13,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
117,969 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-279,794 GBP2023-01-01 ~ 2023-12-31
133,584 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
352,568 GBP2023-12-31
337,833 GBP2022-12-31
Furniture and fittings
369,492 GBP2023-12-31
345,640 GBP2022-12-31
Motor vehicles
16,180 GBP2023-12-31
5,339 GBP2022-12-31
Computers
264,142 GBP2023-12-31
246,591 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,002,382 GBP2023-12-31
935,403 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
324,078 GBP2023-12-31
301,071 GBP2022-12-31
Furniture and fittings
295,703 GBP2023-12-31
262,658 GBP2022-12-31
Motor vehicles
6,323 GBP2023-12-31
5,339 GBP2022-12-31
Computers
231,567 GBP2023-12-31
203,066 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
857,671 GBP2023-12-31
772,134 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
23,007 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
33,045 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
984 GBP2023-01-01 ~ 2023-12-31
Computers
28,501 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
85,537 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
28,490 GBP2023-12-31
36,762 GBP2022-12-31
Furniture and fittings
73,789 GBP2023-12-31
82,982 GBP2022-12-31
Motor vehicles
9,857 GBP2023-12-31
Computers
32,575 GBP2023-12-31
43,525 GBP2022-12-31
Finished Goods
3,753,907 GBP2023-12-31
4,273,867 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
899,286 GBP2023-12-31
2,605,605 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
67,992 GBP2023-12-31
71,396 GBP2022-12-31
Other Debtors
Current
277,404 GBP2023-12-31
210,486 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
93,640 GBP2023-12-31
Prepayments
Current
1,008,715 GBP2023-12-31
1,246,595 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,347,037 GBP2023-12-31
4,134,082 GBP2022-12-31
Trade Creditors/Trade Payables
Current
186,046 GBP2023-12-31
1,013,508 GBP2022-12-31
Amounts owed to group undertakings
Current
2,206,688 GBP2023-12-31
2,379,545 GBP2022-12-31
Corporation Tax Payable
Current
51,097 GBP2022-12-31
Other Taxation & Social Security Payable
Current
85,802 GBP2023-12-31
67,404 GBP2022-12-31
Other Creditors
Current
129,285 GBP2023-12-31
61,184 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
603,073 GBP2023-12-31
510,507 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
291,997 GBP2023-12-31
192,829 GBP2022-12-31
Between one and five year
283,836 GBP2023-12-31
150,658 GBP2022-12-31
All periods
575,833 GBP2023-12-31
343,487 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
33,883 GBP2023-12-31
28,894 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,214,763 GBP2023-01-01 ~ 2023-12-31