Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Class 2 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
14,957,321 GBP2022-01-01 ~ 2022-12-31
10,300,902 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-9,650,300 GBP2022-01-01 ~ 2022-12-31
-6,531,662 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
5,307,021 GBP2022-01-01 ~ 2022-12-31
3,769,240 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-1,217,319 GBP2022-01-01 ~ 2022-12-31
-983,733 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,532,918 GBP2022-01-01 ~ 2022-12-31
-1,319,477 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,556,784 GBP2022-01-01 ~ 2022-12-31
1,495,957 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,687 GBP2022-01-01 ~ 2022-12-31
1,531 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,423,715 GBP2022-01-01 ~ 2022-12-31
1,661,548 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,961,012 GBP2022-01-01 ~ 2022-12-31
1,350,880 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,961,012 GBP2022-01-01 ~ 2022-12-31
1,350,880 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
112,053 GBP2022-12-31
98,209 GBP2021-12-31
Fixed Assets
112,053 GBP2022-12-31
98,209 GBP2021-12-31
Total Inventories
5,869,339 GBP2022-12-31
3,748,898 GBP2021-12-31
Debtors
4,054,681 GBP2022-12-31
3,389,312 GBP2021-12-31
Cash at bank and in hand
368,556 GBP2022-12-31
254,195 GBP2021-12-31
Current Assets
10,292,576 GBP2022-12-31
7,392,405 GBP2021-12-31
Creditors
Current
5,174,742 GBP2022-12-31
3,682,704 GBP2021-12-31
Net Current Assets/Liabilities
5,117,834 GBP2022-12-31
3,709,701 GBP2021-12-31
Total Assets Less Current Liabilities
5,229,887 GBP2022-12-31
3,807,910 GBP2021-12-31
Creditors
Non-current
-27,335 GBP2022-12-31
Net Assets/Liabilities
4,976,245 GBP2022-12-31
3,690,669 GBP2021-12-31
Equity
Called up share capital
1,277,632 GBP2022-12-31
1,277,632 GBP2021-12-31
1,251,316 GBP2020-12-31
Share premium
87,106 GBP2022-12-31
87,106 GBP2021-12-31
25,790 GBP2020-12-31
Retained earnings (accumulated losses)
3,611,507 GBP2022-12-31
2,325,931 GBP2021-12-31
1,201,942 GBP2020-12-31
Equity
4,976,245 GBP2022-12-31
3,690,669 GBP2021-12-31
2,479,048 GBP2020-12-31
Issue of Equity Instruments
Called up share capital
26,316 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
87,632 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-675,436 GBP2022-01-01 ~ 2022-12-31
-226,891 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-675,436 GBP2022-01-01 ~ 2022-12-31
-226,891 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,961,012 GBP2022-01-01 ~ 2022-12-31
1,350,880 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
1,419,247 GBP2022-01-01 ~ 2022-12-31
1,100,845 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
137,403 GBP2022-01-01 ~ 2022-12-31
119,821 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,663 GBP2022-01-01 ~ 2022-12-31
63,249 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,618,313 GBP2022-01-01 ~ 2022-12-31
1,283,915 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
282022-01-01 ~ 2022-12-31
292021-01-01 ~ 2021-12-31
Director Remuneration
563,003 GBP2022-01-01 ~ 2022-12-31
351,139 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
21,646 GBP2022-01-01 ~ 2022-12-31
23,184 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
6,000 GBP2022-01-01 ~ 2022-12-31
6,000 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
459,319 GBP2022-01-01 ~ 2022-12-31
310,851 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
675,436 GBP2022-01-01 ~ 2022-12-31
226,891 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
82,444 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
214,523 GBP2022-12-31
172,972 GBP2021-12-31
Motor vehicles
19,510 GBP2022-12-31
19,510 GBP2021-12-31
Computers
71,532 GBP2022-12-31
70,473 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
377,510 GBP2022-12-31
334,900 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
118,649 GBP2022-12-31
94,219 GBP2021-12-31
Motor vehicles
19,510 GBP2022-12-31
19,510 GBP2021-12-31
Computers
55,353 GBP2022-12-31
51,017 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
265,457 GBP2022-12-31
236,691 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
24,430 GBP2022-01-01 ~ 2022-12-31
Computers
4,336 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
28,766 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
95,874 GBP2022-12-31
78,753 GBP2021-12-31
Computers
16,179 GBP2022-12-31
19,456 GBP2021-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
35,601 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
35,601 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
7,120 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
7,120 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
28,481 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,461,829 GBP2022-12-31
2,661,314 GBP2021-12-31
Other Debtors
Current
2,931 GBP2022-12-31
2,830 GBP2021-12-31
Prepayments/Accrued Income
Current
534,715 GBP2022-12-31
637,536 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
4,054,681 GBP2022-12-31
3,389,312 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
2,546,492 GBP2022-12-31
1,544,922 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
6,982 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,493,969 GBP2022-12-31
1,081,544 GBP2021-12-31
Amounts owed to group undertakings
Current
25,375 GBP2022-12-31
25,375 GBP2021-12-31
Corporation Tax Payable
Current
209,312 GBP2022-12-31
310,851 GBP2021-12-31
Other Taxation & Social Security Payable
Current
41,074 GBP2022-12-31
38,632 GBP2021-12-31
Other Creditors
Current
170,948 GBP2022-12-31
162,634 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
472,494 GBP2022-12-31
392,287 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
27,335 GBP2022-12-31
Between one and five year, hire purchase agreements
27,335 GBP2022-12-31
hire purchase agreements
34,317 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
182,172 GBP2022-12-31
238,099 GBP2021-12-31
Between one and five year
269,584 GBP2022-12-31
352,723 GBP2021-12-31
All periods
451,756 GBP2022-12-31
590,822 GBP2021-12-31
Total Borrowings
Secured
2,580,809 GBP2022-12-31
1,544,922 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
14,943 GBP2022-12-31
11,559 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
14,943 GBP2022-12-31
11,559 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
552,632 shares2022-12-31
Class 2 ordinary share
725,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,961,012 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-1,924,532 GBP2022-12-31
-1,437,241 GBP2021-12-31
-593,296 GBP2020-12-31