Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
76,235,000 GBP2023-01-01 ~ 2023-12-31
77,485,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-17,575,000 GBP2023-01-01 ~ 2023-12-31
-27,017,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
58,660,000 GBP2023-01-01 ~ 2023-12-31
50,468,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-17,025,000 GBP2023-01-01 ~ 2023-12-31
-27,063,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-32,562,000 GBP2023-01-01 ~ 2023-12-31
-28,683,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
9,073,000 GBP2023-01-01 ~ 2023-12-31
-6,588,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
5,578,000 GBP2023-01-01 ~ 2023-12-31
1,176,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
5,578,000 GBP2023-01-01 ~ 2023-12-31
1,176,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
444,000 GBP2023-12-31
509,000 GBP2022-12-31
Fixed Assets
444,000 GBP2023-12-31
509,000 GBP2022-12-31
Total Inventories
2,521,000 GBP2023-12-31
2,383,000 GBP2022-12-31
Debtors
Non-current
3,706,000 GBP2023-12-31
6,553,000 GBP2022-12-31
Current
28,930,000 GBP2023-12-31
19,538,000 GBP2022-12-31
Cash at bank and in hand
3,815,000 GBP2023-12-31
1,819,000 GBP2022-12-31
Current Assets
38,972,000 GBP2023-12-31
30,293,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-21,890,000 GBP2023-12-31
-18,854,000 GBP2022-12-31
Net Current Assets/Liabilities
17,082,000 GBP2023-12-31
11,439,000 GBP2022-12-31
Total Assets Less Current Liabilities
17,526,000 GBP2023-12-31
11,948,000 GBP2022-12-31
Net Assets/Liabilities
17,526,000 GBP2023-12-31
11,948,000 GBP2022-12-31
Equity
Called up share capital
851,000 GBP2023-12-31
851,000 GBP2022-12-31
851,000 GBP2022-01-01
Retained earnings (accumulated losses)
16,675,000 GBP2023-12-31
11,097,000 GBP2022-12-31
18,750,000 GBP2022-01-01
Equity
17,526,000 GBP2023-12-31
11,948,000 GBP2022-12-31
19,601,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
5,578,000 GBP2023-01-01 ~ 2023-12-31
1,176,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,578,000 GBP2023-01-01 ~ 2023-12-31
1,176,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-8,829,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-8,829,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-8,829,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-8,829,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Office equipment
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,000 GBP2023-01-01 ~ 2023-12-31
22,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,830,000 GBP2023-01-01 ~ 2023-12-31
7,669,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,040,000 GBP2023-01-01 ~ 2023-12-31
814,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
10,829,000 GBP2023-01-01 ~ 2023-12-31
9,147,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
1,432,000 GBP2023-01-01 ~ 2023-12-31
1,520,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-128,000 GBP2023-01-01 ~ 2023-12-31
48,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
9,073,000 GBP2023-01-01 ~ 2023-12-31
-6,588,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
2,268,000 GBP2023-01-01 ~ 2023-12-31
-1,252,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
8,829,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
751,000 GBP2023-12-31
731,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
766,000 GBP2023-12-31
746,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
222,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
237,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
85,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
85,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
307,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
322,000 GBP2023-12-31
Property, Plant & Equipment
Office equipment
444,000 GBP2023-12-31
509,000 GBP2022-12-31
Finished Goods/Goods for Resale
2,521,000 GBP2023-12-31
2,383,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
10,928,000 GBP2023-12-31
7,717,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
9,115,000 GBP2023-12-31
3,499,000 GBP2022-12-31
Other Debtors
Current
1,140,000 GBP2023-12-31
1,328,000 GBP2022-12-31
Prepayments/Accrued Income
Current
5,926,000 GBP2023-12-31
5,110,000 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
1,821,000 GBP2023-12-31
1,884,000 GBP2022-12-31
Cash and Cash Equivalents
3,815,000 GBP2023-12-31
1,819,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,683,000 GBP2023-12-31
2,202,000 GBP2022-12-31
Amounts owed to group undertakings
Current
9,143,000 GBP2023-12-31
6,087,000 GBP2022-12-31
Corporation Tax Payable
Current
585,000 GBP2023-12-31
Other Creditors
Current
212,000 GBP2023-12-31
313,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
10,267,000 GBP2023-12-31
10,252,000 GBP2022-12-31
Creditors
Current
21,890,000 GBP2023-12-31
18,854,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
5,527,000 GBP2023-12-31
8,438,000 GBP2022-12-31
848,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-2,911,000 GBP2023-01-01 ~ 2023-12-31
7,590,000 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
851,000 shares2023-12-31
851,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
356,000 GBP2023-12-31
356,000 GBP2022-12-31
Between one and five year
1,424,000 GBP2023-12-31
1,424,000 GBP2022-12-31
More than five year
326,000 GBP2023-12-31
682,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,106,000 GBP2023-12-31
2,462,000 GBP2022-12-31