Average Number of Employees
02022-01-01 ~ 2022-12-31
02021-01-01 ~ 2021-12-31
Turnover/Revenue
12,312,000 GBP2022-01-01 ~ 2022-12-31
9,750,000 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-4,946,000 GBP2022-01-01 ~ 2022-12-31
-3,464,000 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
7,366,000 GBP2022-01-01 ~ 2022-12-31
6,286,000 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-7,348,000 GBP2022-01-01 ~ 2022-12-31
-6,111,000 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
19,000 GBP2022-01-01 ~ 2022-12-31
1,043,000 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
2,818,000 GBP2022-12-31
2,810,000 GBP2021-12-31
1,857,000 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
8,000 GBP2022-01-01 ~ 2022-12-31
953,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
930,000 GBP2022-12-31
975,000 GBP2021-12-31
Total Inventories
15,000 GBP2022-12-31
8,000 GBP2021-12-31
Debtors
Current
4,074,000 GBP2022-12-31
4,559,000 GBP2021-12-31
Cash at bank and in hand
780,000 GBP2022-12-31
420,000 GBP2021-12-31
Current Assets
4,869,000 GBP2022-12-31
4,987,000 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-2,886,000 GBP2022-12-31
-3,057,000 GBP2021-12-31
Net Current Assets/Liabilities
1,983,000 GBP2022-12-31
1,930,000 GBP2021-12-31
Total Assets Less Current Liabilities
2,913,000 GBP2022-12-31
2,905,000 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-95,000 GBP2022-12-31
-95,000 GBP2021-12-31
Net Assets/Liabilities
2,818,000 GBP2022-12-31
2,810,000 GBP2021-12-31
Equity
2,818,000 GBP2022-12-31
2,810,000 GBP2021-12-31
Wages/Salaries
2,936,000 GBP2022-01-01 ~ 2022-12-31
2,592,000 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
191,000 GBP2022-01-01 ~ 2022-12-31
155,000 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,188,000 GBP2022-01-01 ~ 2022-12-31
2,797,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
20,000 GBP2022-01-01 ~ 2022-12-31
1,043,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
4,000 GBP2022-01-01 ~ 2022-12-31
198,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
28,000 GBP2022-12-31
28,000 GBP2021-12-31
Furniture and fittings
3,066,000 GBP2022-12-31
2,890,000 GBP2021-12-31
Office equipment
54,000 GBP2022-12-31
84,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
3,629,000 GBP2022-12-31
3,483,000 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-101,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-101,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
16,000 GBP2021-12-31
Furniture and fittings
2,048,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,508,000 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
5,000 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
265,000 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
278,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-87,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-87,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
21,000 GBP2022-12-31
Furniture and fittings
2,226,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,699,000 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
7,000 GBP2022-12-31
12,000 GBP2021-12-31
Furniture and fittings
840,000 GBP2022-12-31
842,000 GBP2021-12-31
Office equipment
54,000 GBP2022-12-31
84,000 GBP2021-12-31
Raw materials and consumables
15,000 GBP2022-12-31
8,000 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
24,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,623,000 GBP2022-12-31
3,125,000 GBP2021-12-31
Other Debtors
Current
18,000 GBP2022-12-31
1,037,000 GBP2021-12-31
Prepayments/Accrued Income
Current
409,000 GBP2022-12-31
397,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
205,000 GBP2022-12-31
1,037,000 GBP2021-12-31
Amounts owed to group undertakings
Current
1,905,000 GBP2022-12-31
1,856,000 GBP2021-12-31
Corporation Tax Payable
Current
8,000 GBP2022-12-31
Taxation/Social Security Payable
Current
42,000 GBP2022-12-31
51,000 GBP2021-12-31
Other Creditors
Current
123,000 GBP2022-12-31
88,000 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
603,000 GBP2022-12-31
25,000 GBP2021-12-31
Creditors
Current
2,886,000 GBP2022-12-31
3,057,000 GBP2021-12-31
Amounts owed to group undertakings
Non-current
95,000 GBP2022-12-31
95,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
614,000 GBP2022-12-31
615,000 GBP2021-12-31
Between one and five year
1,032,000 GBP2022-12-31
1,010,000 GBP2021-12-31
More than five year
44,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,646,000 GBP2022-12-31
1,669,000 GBP2021-12-31