Average Number of Employees
882023-01-01 ~ 2023-12-31
842022-01-01 ~ 2022-12-31
Intangible Assets
478,448 GBP2023-12-31
545,949 GBP2022-12-31
Property, Plant & Equipment
392,819 GBP2023-12-31
415,958 GBP2022-12-31
Fixed Assets - Investments
45,647 GBP2023-12-31
45,647 GBP2022-12-31
Fixed Assets
916,914 GBP2023-12-31
1,007,554 GBP2022-12-31
Total Inventories
2,035,567 GBP2023-12-31
1,877,050 GBP2022-12-31
Debtors
Current
2,122,788 GBP2023-12-31
1,528,865 GBP2022-12-31
Cash at bank and in hand
978,809 GBP2023-12-31
891,786 GBP2022-12-31
Current Assets
5,137,164 GBP2023-12-31
4,297,701 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,915,021 GBP2023-12-31
-3,614,720 GBP2022-12-31
Net Current Assets/Liabilities
1,222,143 GBP2023-12-31
682,981 GBP2022-12-31
Total Assets Less Current Liabilities
2,139,057 GBP2023-12-31
1,690,535 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-853,333 GBP2023-12-31
-1,297,266 GBP2022-12-31
Net Assets/Liabilities
1,187,519 GBP2023-12-31
354,578 GBP2022-12-31
Equity
Called up share capital
158 GBP2023-12-31
158 GBP2022-12-31
158 GBP2022-01-01
Share premium
1,972,236 GBP2023-12-31
1,972,236 GBP2022-12-31
1,972,236 GBP2022-01-01
Retained earnings (accumulated losses)
-784,875 GBP2023-12-31
-1,617,816 GBP2022-12-31
-1,820,547 GBP2022-01-01
Profit/Loss
832,941 GBP2023-01-01 ~ 2023-12-31
202,731 GBP2022-01-01 ~ 2022-12-31
Equity
1,187,519 GBP2023-12-31
354,578 GBP2022-12-31
151,847 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
832,941 GBP2023-01-01 ~ 2023-12-31
202,731 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
67,019 GBP2023-12-31
57,834 GBP2022-12-31
Goodwill
766,860 GBP2023-12-31
766,860 GBP2022-12-31
Intangible Assets - Gross Cost
833,879 GBP2023-12-31
824,694 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
355,431 GBP2023-12-31
278,745 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
355,431 GBP2023-12-31
278,745 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
76,686 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
67,019 GBP2023-12-31
57,834 GBP2022-12-31
Goodwill
411,429 GBP2023-12-31
488,115 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
396,707 GBP2023-12-31
367,903 GBP2022-12-31
Motor vehicles
43,188 GBP2023-12-31
43,188 GBP2022-12-31
Furniture and fittings
138,605 GBP2023-12-31
123,608 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
864,401 GBP2023-12-31
795,613 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-15,556 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-15,556 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
170,085 GBP2022-12-31
Motor vehicles
28,056 GBP2022-12-31
Furniture and fittings
62,547 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
379,655 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
31,793 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
3,783 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
9,783 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
99,227 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-7,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-7,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
194,578 GBP2023-12-31
Motor vehicles
31,839 GBP2023-12-31
Furniture and fittings
72,330 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
471,582 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
202,129 GBP2023-12-31
197,818 GBP2022-12-31
Motor vehicles
11,349 GBP2023-12-31
15,132 GBP2022-12-31
Furniture and fittings
66,275 GBP2023-12-31
61,061 GBP2022-12-31
Finished Goods/Goods for Resale
2,035,567 GBP2023-12-31
1,877,050 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,395,331 GBP2023-12-31
1,117,153 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
12,133 GBP2022-12-31
Other Debtors
Current
302,908 GBP2023-12-31
262,627 GBP2022-12-31
Prepayments/Accrued Income
Current
424,549 GBP2023-12-31
136,952 GBP2022-12-31
Bank Overdrafts
-232,000 GBP2023-12-31
-600,000 GBP2022-12-31
Cash and Cash Equivalents
746,809 GBP2023-12-31
291,786 GBP2022-12-31
Bank Overdrafts
Current
232,000 GBP2023-12-31
600,000 GBP2022-12-31
Bank Borrowings
Current
260,000 GBP2023-12-31
260,000 GBP2022-12-31
Other Remaining Borrowings
Current
188,770 GBP2023-12-31
190,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,379,465 GBP2023-12-31
1,989,401 GBP2022-12-31
Amounts owed to group undertakings
Current
13,902 GBP2023-12-31
Taxation/Social Security Payable
Current
370,688 GBP2023-12-31
337,062 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
2,879 GBP2022-12-31
Other Creditors
Current
35,977 GBP2023-12-31
25,420 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
434,219 GBP2023-12-31
209,958 GBP2022-12-31
Creditors
Current
3,915,021 GBP2023-12-31
3,614,720 GBP2022-12-31
Bank Borrowings
Non-current
455,000 GBP2023-12-31
715,000 GBP2022-12-31
Other Remaining Borrowings
Non-current
398,333 GBP2023-12-31
582,021 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
245 GBP2022-12-31
Creditors
Non-current
853,333 GBP2023-12-31
1,297,266 GBP2022-12-31
Net Deferred Tax Liability/Asset
-98,205 GBP2023-12-31
-38,691 GBP2022-12-31
-64,390 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-59,514 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-98,205 GBP2023-12-31
-103,989 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,149,254 shares2023-12-31
1,149,254 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.00012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
343,284 shares2023-12-31
343,284 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.00012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
85,820 shares2023-12-31
85,820 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.00012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
176,323 GBP2023-12-31
135,563 GBP2022-12-31
Between one and five year
175,307 GBP2023-12-31
266,607 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
351,630 GBP2023-12-31
402,170 GBP2022-12-31