Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
21,743,325 GBP2023-01-01 ~ 2023-12-31
15,692,939 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
12,496,917 GBP2023-01-01 ~ 2023-12-31
8,409,572 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,246,408 GBP2023-01-01 ~ 2023-12-31
7,283,367 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,274,966 GBP2023-01-01 ~ 2023-12-31
4,965,431 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
4,145,362 GBP2023-01-01 ~ 2023-12-31
2,317,936 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
949,735 GBP2023-01-01 ~ 2023-12-31
260,460 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
302 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,094,795 GBP2023-01-01 ~ 2023-12-31
2,578,396 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,274,255 GBP2023-01-01 ~ 2023-12-31
524,116 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,820,540 GBP2023-01-01 ~ 2023-12-31
2,054,280 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,820,540 GBP2023-01-01 ~ 2023-12-31
2,054,280 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
733,737 GBP2023-12-31
627,012 GBP2022-12-31
Fixed Assets
733,737 GBP2023-12-31
627,012 GBP2022-12-31
Total Inventories
3,272,733 GBP2023-12-31
2,466,249 GBP2022-12-31
Debtors
24,474,576 GBP2023-12-31
20,782,804 GBP2022-12-31
Cash at bank and in hand
393,106 GBP2023-12-31
640,086 GBP2022-12-31
Current Assets
28,140,415 GBP2023-12-31
23,889,139 GBP2022-12-31
Creditors
Current
3,627,087 GBP2023-12-31
3,185,481 GBP2022-12-31
Net Current Assets/Liabilities
24,513,328 GBP2023-12-31
20,703,658 GBP2022-12-31
Total Assets Less Current Liabilities
25,247,065 GBP2023-12-31
21,330,670 GBP2022-12-31
Net Assets/Liabilities
25,151,038 GBP2023-12-31
21,330,498 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
25,150,938 GBP2023-12-31
21,330,398 GBP2022-12-31
19,276,118 GBP2021-12-31
Equity
25,151,038 GBP2023-12-31
21,330,498 GBP2022-12-31
19,276,218 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,820,540 GBP2023-01-01 ~ 2023-12-31
2,054,280 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,399,646 GBP2023-01-01 ~ 2023-12-31
1,949,166 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
290,748 GBP2023-01-01 ~ 2023-12-31
253,018 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
112,118 GBP2023-01-01 ~ 2023-12-31
97,299 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,802,512 GBP2023-01-01 ~ 2023-12-31
2,299,483 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
382023-01-01 ~ 2023-12-31
352022-01-01 ~ 2022-12-31
Director Remuneration
220,121 GBP2023-01-01 ~ 2023-12-31
88,923 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
90,591 GBP2023-01-01 ~ 2023-12-31
100,510 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,200 GBP2023-01-01 ~ 2023-12-31
14,650 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
1,178,118 GBP2023-01-01 ~ 2023-12-31
528,738 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,273,699 GBP2023-01-01 ~ 2023-12-31
489,895 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
4,000,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,000,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
29,589 GBP2023-12-31
29,589 GBP2022-12-31
Plant and equipment
947,828 GBP2023-12-31
772,571 GBP2022-12-31
Furniture and fittings
96,678 GBP2023-12-31
74,619 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,074,095 GBP2023-12-31
876,779 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
29,589 GBP2023-12-31
29,589 GBP2022-12-31
Plant and equipment
245,232 GBP2023-12-31
163,727 GBP2022-12-31
Furniture and fittings
65,537 GBP2023-12-31
56,451 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
340,358 GBP2023-12-31
249,767 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
81,505 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,086 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
90,591 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
702,596 GBP2023-12-31
608,844 GBP2022-12-31
Furniture and fittings
31,141 GBP2023-12-31
18,168 GBP2022-12-31
Merchandise
3,272,733 GBP2023-12-31
2,466,249 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,181,688 GBP2023-12-31
2,524,713 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
17,746,403 GBP2023-12-31
17,746,403 GBP2022-12-31
Other Debtors
Current
1,216,891 GBP2023-12-31
273,953 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
116,882 GBP2023-12-31
151,401 GBP2022-12-31
Prepayments/Accrued Income
Current
212,712 GBP2023-12-31
86,334 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
24,474,576 GBP2023-12-31
20,782,804 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,783,489 GBP2023-12-31
1,870,170 GBP2022-12-31
Amounts owed to group undertakings
Current
480,525 GBP2023-12-31
481,443 GBP2022-12-31
Other Taxation & Social Security Payable
Current
338,687 GBP2023-12-31
317,328 GBP2022-12-31
Other Creditors
Current
11,604 GBP2023-12-31
8,048 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
984,608 GBP2023-12-31
491,684 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
171,250 GBP2023-12-31
107,160 GBP2022-12-31
Between one and five year
247,228 GBP2023-12-31
71,615 GBP2022-12-31
All periods
418,478 GBP2023-12-31
178,775 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
96,027 GBP2023-12-31
172 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31