Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
18,773,572 GBP2023-01-01 ~ 2023-12-31
22,055,078 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
16,193,373 GBP2023-01-01 ~ 2023-12-31
19,436,096 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,580,199 GBP2023-01-01 ~ 2023-12-31
2,618,982 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,512,841 GBP2023-01-01 ~ 2023-12-31
2,195,190 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
82,101 GBP2023-01-01 ~ 2023-12-31
444,589 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,074 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
23,056 GBP2023-01-01 ~ 2023-12-31
17,425 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
60,119 GBP2023-01-01 ~ 2023-12-31
427,164 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
9,232 GBP2023-01-01 ~ 2023-12-31
138,656 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
50,887 GBP2023-01-01 ~ 2023-12-31
288,508 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
50,887 GBP2023-01-01 ~ 2023-12-31
288,508 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
15,397 GBP2023-12-31
Property, Plant & Equipment
1,103,944 GBP2023-12-31
1,024,907 GBP2022-12-31
Fixed Assets
1,119,341 GBP2023-12-31
1,024,907 GBP2022-12-31
Total Inventories
2,007,291 GBP2023-12-31
2,013,278 GBP2022-12-31
Debtors
4,445,306 GBP2023-12-31
3,667,764 GBP2022-12-31
Cash at bank and in hand
169,360 GBP2023-12-31
371,134 GBP2022-12-31
Current Assets
6,621,957 GBP2023-12-31
6,052,176 GBP2022-12-31
Creditors
Current
5,866,495 GBP2023-12-31
5,154,265 GBP2022-12-31
Net Current Assets/Liabilities
755,462 GBP2023-12-31
897,911 GBP2022-12-31
Total Assets Less Current Liabilities
1,874,803 GBP2023-12-31
1,922,818 GBP2022-12-31
Net Assets/Liabilities
1,362,212 GBP2023-12-31
1,403,325 GBP2022-12-31
Equity
1,362,212 GBP2023-12-31
1,403,325 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-92,000 GBP2023-01-01 ~ 2023-12-31
-48,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-92,000 GBP2023-01-01 ~ 2023-12-31
-48,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
50,887 GBP2023-01-01 ~ 2023-12-31
288,508 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,775,887 GBP2023-01-01 ~ 2023-12-31
6,185,132 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
512,076 GBP2023-01-01 ~ 2023-12-31
564,460 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
132,240 GBP2023-01-01 ~ 2023-12-31
136,813 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,420,203 GBP2023-01-01 ~ 2023-12-31
6,886,405 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2032023-01-01 ~ 2023-12-31
2182022-01-01 ~ 2022-12-31
Director Remuneration
24,000 GBP2023-01-01 ~ 2023-12-31
24,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
291,934 GBP2023-01-01 ~ 2023-12-31
236,744 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
6,250 GBP2023-01-01 ~ 2023-12-31
6,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
1,279 GBP2023-01-01 ~ 2023-12-31
95,376 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
11,423 GBP2023-01-01 ~ 2023-12-31
81,161 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
20,530 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,401,139 GBP2023-12-31
1,075,894 GBP2022-12-31
Furniture and fittings
457,710 GBP2023-12-31
455,108 GBP2022-12-31
Motor vehicles
113,333 GBP2023-12-31
113,333 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,097,357 GBP2023-12-31
1,716,416 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
705,361 GBP2023-12-31
486,266 GBP2022-12-31
Furniture and fittings
169,803 GBP2023-12-31
119,300 GBP2022-12-31
Motor vehicles
58,923 GBP2023-12-31
40,787 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
993,413 GBP2023-12-31
691,509 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
219,095 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
50,503 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
18,136 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
301,904 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
695,778 GBP2023-12-31
589,628 GBP2022-12-31
Furniture and fittings
287,907 GBP2023-12-31
335,808 GBP2022-12-31
Motor vehicles
54,410 GBP2023-12-31
72,546 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
9,970 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
29,908 GBP2023-12-31
39,878 GBP2022-12-31
Merchandise
2,007,291 GBP2023-12-31
2,013,278 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,058,608 GBP2023-12-31
2,882,716 GBP2022-12-31
Other Debtors
Current
1,138,595 GBP2023-12-31
651,902 GBP2022-12-31
Prepayments
Current
177,019 GBP2023-12-31
133,146 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,445,306 GBP2023-12-31
3,667,764 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
168,548 GBP2023-12-31
99,300 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
4,182 GBP2023-12-31
18,008 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,273,462 GBP2023-12-31
3,903,809 GBP2022-12-31
Corporation Tax Payable
Current
96,873 GBP2023-12-31
112,018 GBP2022-12-31
Other Taxation & Social Security Payable
Current
553,292 GBP2023-12-31
299,882 GBP2022-12-31
Other Creditors
Current
15,013 GBP2023-12-31
10,783 GBP2022-12-31
Accrued Liabilities
Current
28,770 GBP2023-12-31
76,443 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
260,312 GBP2023-12-31
258,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,520 GBP2023-12-31
18,354 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
168,548 GBP2023-12-31
99,300 GBP2022-12-31
Non-current, Between two and five year
260,312 GBP2023-12-31
258,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,520 GBP2023-12-31
18,354 GBP2022-12-31
hire purchase agreements
5,702 GBP2023-12-31
36,362 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
250,759 GBP2023-12-31
242,806 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
50,887 GBP2023-01-01 ~ 2023-12-31