Par Value of Share
Class 1 ordinary share
1,0002023-01-01 ~ 2023-12-31
Turnover/Revenue
16,066,000 GBP2023-01-01 ~ 2023-12-31
13,559,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
5,362,000 GBP2023-01-01 ~ 2023-12-31
4,829,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,704,000 GBP2023-01-01 ~ 2023-12-31
8,730,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,718,000 GBP2023-01-01 ~ 2023-12-31
2,330,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
9,060,000 GBP2023-01-01 ~ 2023-12-31
6,513,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
999,000 GBP2023-01-01 ~ 2023-12-31
711,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
8,061,000 GBP2023-01-01 ~ 2023-12-31
5,802,000 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
4,012,000 GBP2023-12-31
3,001,000 GBP2022-12-31
6,634,000 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-7,050,000 GBP2023-01-01 ~ 2023-12-31
-9,435,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
10,000 GBP2022-12-31
Property, Plant & Equipment
231,000 GBP2023-12-31
225,000 GBP2022-12-31
Fixed Assets
231,000 GBP2023-12-31
235,000 GBP2022-12-31
Total Inventories
1,876,000 GBP2023-12-31
1,109,000 GBP2022-12-31
Debtors
2,436,000 GBP2023-12-31
2,695,000 GBP2022-12-31
Cash at bank and in hand
1,167,000 GBP2023-12-31
1,512,000 GBP2022-12-31
Current Assets
5,479,000 GBP2023-12-31
5,316,000 GBP2022-12-31
Creditors
Current
1,642,000 GBP2023-12-31
2,496,000 GBP2022-12-31
Net Current Assets/Liabilities
3,837,000 GBP2023-12-31
2,820,000 GBP2022-12-31
Total Assets Less Current Liabilities
4,068,000 GBP2023-12-31
3,055,000 GBP2022-12-31
Net Assets/Liabilities
4,012,000 GBP2023-12-31
3,001,000 GBP2022-12-31
Equity
4,012,000 GBP2023-12-31
3,001,000 GBP2022-12-31
Wages/Salaries
1,957,000 GBP2023-01-01 ~ 2023-12-31
1,936,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
219,000 GBP2023-01-01 ~ 2023-12-31
229,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
105,000 GBP2023-01-01 ~ 2023-12-31
76,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,281,000 GBP2023-01-01 ~ 2023-12-31
2,241,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
432023-01-01 ~ 2023-12-31
412022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
43,000 GBP2023-01-01 ~ 2023-12-31
32,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,000 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
995,000 GBP2023-01-01 ~ 2023-12-31
675,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
2,131,000 GBP2023-01-01 ~ 2023-12-31
1,237,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
32,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
418,000 GBP2023-12-31
369,000 GBP2022-12-31
Furniture and fittings
46,000 GBP2023-12-31
46,000 GBP2022-12-31
Computers
99,000 GBP2023-12-31
99,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
563,000 GBP2023-12-31
514,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
196,000 GBP2023-12-31
155,000 GBP2022-12-31
Furniture and fittings
37,000 GBP2023-12-31
35,000 GBP2022-12-31
Computers
99,000 GBP2023-12-31
99,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
332,000 GBP2023-12-31
289,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
41,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
2,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
43,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
222,000 GBP2023-12-31
214,000 GBP2022-12-31
Furniture and fittings
9,000 GBP2023-12-31
11,000 GBP2022-12-31
Merchandise
1,578,000 GBP2023-12-31
897,000 GBP2022-12-31
Value of work in progress
298,000 GBP2023-12-31
212,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,161,000 GBP2023-12-31
1,940,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
36,000 GBP2023-12-31
579,000 GBP2022-12-31
Other Debtors
Current
7,000 GBP2023-12-31
7,000 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
180,000 GBP2023-12-31
134,000 GBP2022-12-31
Prepayments
Current
52,000 GBP2023-12-31
35,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,436,000 GBP2023-12-31
2,695,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
722,000 GBP2023-12-31
708,000 GBP2022-12-31
Amounts owed to group undertakings
Current
892,000 GBP2022-12-31
Corporation Tax Payable
Current
120,000 GBP2023-12-31
336,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
11,000 GBP2023-12-31
24,000 GBP2022-12-31
Other Creditors
Current
562,000 GBP2023-12-31
307,000 GBP2022-12-31
Accrued Liabilities
Current
227,000 GBP2023-12-31
229,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
55,000 GBP2023-12-31
69,000 GBP2022-12-31
Between one and five year
14,000 GBP2022-12-31
All periods
55,000 GBP2023-12-31
83,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
56,000 GBP2023-12-31
54,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
8,061,000 GBP2023-01-01 ~ 2023-12-31