Average Number of Employees
862023-01-01 ~ 2023-12-31
922022-01-01 ~ 2022-12-31
Turnover/Revenue
23,833,385 GBP2023-01-01 ~ 2023-12-31
20,828,956 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,883,807 GBP2023-01-01 ~ 2023-12-31
-11,591,418 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,949,578 GBP2023-01-01 ~ 2023-12-31
9,237,538 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,901,017 GBP2023-01-01 ~ 2023-12-31
-7,509,296 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,133,179 GBP2023-01-01 ~ 2023-12-31
1,735,789 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,968,259 GBP2023-01-01 ~ 2023-12-31
1,669,262 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
6,309,586 GBP2023-12-31
5,137,167 GBP2022-12-31
5,219,847 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,422,419 GBP2023-01-01 ~ 2023-12-31
1,417,320 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2023-01-01 ~ 2023-12-31
-1,500,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
5,990 GBP2023-12-31
13,625 GBP2022-12-31
Property, Plant & Equipment
426,679 GBP2023-12-31
634,595 GBP2022-12-31
Fixed Assets - Investments
1,082 GBP2023-12-31
1,082 GBP2022-12-31
Fixed Assets
433,751 GBP2023-12-31
649,302 GBP2022-12-31
Total Inventories
5,017,553 GBP2023-12-31
5,615,392 GBP2022-12-31
Debtors
Current
3,550,316 GBP2023-12-31
2,856,610 GBP2022-12-31
Cash at bank and in hand
3,513,182 GBP2023-12-31
2,382,661 GBP2022-12-31
Current Assets
12,081,051 GBP2023-12-31
10,854,663 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,156,215 GBP2023-12-31
-5,537,797 GBP2022-12-31
Net Current Assets/Liabilities
6,924,836 GBP2023-12-31
5,316,866 GBP2022-12-31
Total Assets Less Current Liabilities
7,358,587 GBP2023-12-31
5,966,168 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-584,000 GBP2023-12-31
-364,000 GBP2022-12-31
Net Assets/Liabilities
6,774,587 GBP2023-12-31
5,602,168 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
Capital redemption reserve
465,000 GBP2023-12-31
465,000 GBP2022-12-31
Equity
6,774,587 GBP2023-12-31
5,602,168 GBP2022-12-31
Audit Fees/Expenses
17,030 GBP2023-01-01 ~ 2023-12-31
8,450 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,373,780 GBP2023-01-01 ~ 2023-12-31
2,891,610 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,375,845 GBP2023-01-01 ~ 2023-12-31
2,893,675 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
77,187 GBP2023-01-01 ~ 2023-12-31
77,372 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
462,945 GBP2023-01-01 ~ 2023-12-31
317,160 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
250,000 GBP2023-01-01 ~ 2023-12-31
1,500,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
212,420 GBP2023-12-31
212,420 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
19,000 GBP2023-12-31
19,000 GBP2022-12-31
Furniture and fittings
2,099,281 GBP2023-12-31
2,064,565 GBP2022-12-31
Office equipment
470,747 GBP2023-12-31
447,112 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,048,946 GBP2023-12-31
2,990,595 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-268,901 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-277,901 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
19,000 GBP2022-12-31
Furniture and fittings
1,547,707 GBP2022-12-31
Office equipment
359,561 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,356,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
377,085 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
54,958 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
435,945 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-164,369 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-169,678 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
19,000 GBP2023-12-31
Furniture and fittings
1,760,423 GBP2023-12-31
Office equipment
409,210 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,622,267 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
338,858 GBP2023-12-31
516,858 GBP2022-12-31
Office equipment
61,537 GBP2023-12-31
87,551 GBP2022-12-31
Finished Goods/Goods for Resale
5,017,553 GBP2023-12-31
5,615,392 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
569,794 GBP2023-12-31
465,809 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,332,263 GBP2023-12-31
1,198,575 GBP2022-12-31
Other Debtors
Current
709,353 GBP2023-12-31
219,177 GBP2022-12-31
Prepayments/Accrued Income
Current
938,906 GBP2023-12-31
973,049 GBP2022-12-31
Bank Overdrafts
Current
636,390 GBP2022-12-31
Bank Borrowings
Current
182,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
831,105 GBP2023-12-31
920,417 GBP2022-12-31
Amounts owed to group undertakings
Current
1,780,935 GBP2023-12-31
1,038,625 GBP2022-12-31
Corporation Tax Payable
Current
261,635 GBP2023-12-31
255,500 GBP2022-12-31
Taxation/Social Security Payable
Current
653,047 GBP2023-12-31
1,118,931 GBP2022-12-31
Other Creditors
Current
85,912 GBP2023-12-31
426,966 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,543,581 GBP2023-12-31
958,968 GBP2022-12-31
Creditors
Current
5,156,215 GBP2023-12-31
5,537,797 GBP2022-12-31
Bank Borrowings
Non-current
584,000 GBP2023-12-31
364,000 GBP2022-12-31
Creditors
Non-current
584,000 GBP2023-12-31
364,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
182,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
182,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
584,000 GBP2023-12-31
182,000 GBP2022-12-31
Non-current, Between two and five year
182,000 GBP2022-12-31
Total Borrowings
584,000 GBP2023-12-31
546,000 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
2,310,540 GBP2023-12-31
1,116,188 GBP2022-12-31
Between one and five year
7,112,120 GBP2023-12-31
2,608,867 GBP2022-12-31
More than five year
833,271 GBP2023-12-31
3,244,583 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,255,931 GBP2023-12-31
6,969,638 GBP2022-12-31