Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
43,420,706 GBP2023-01-01 ~ 2023-12-31
31,963,801 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
40,538,915 GBP2023-01-01 ~ 2023-12-31
29,257,002 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,881,791 GBP2023-01-01 ~ 2023-12-31
2,706,799 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,546,709 GBP2023-01-01 ~ 2023-12-31
2,063,442 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
335,082 GBP2023-01-01 ~ 2023-12-31
693,357 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
64,047 GBP2023-01-01 ~ 2023-12-31
111,211 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
271,035 GBP2023-01-01 ~ 2023-12-31
582,146 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
271,035 GBP2023-01-01 ~ 2023-12-31
582,146 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
272,837 GBP2023-12-31
274,056 GBP2022-12-31
Total Inventories
3,597,937 GBP2023-12-31
3,968,547 GBP2022-12-31
Debtors
937,854 GBP2023-12-31
1,309,603 GBP2022-12-31
Cash at bank and in hand
1,179,320 GBP2023-12-31
2,685 GBP2022-12-31
Current Assets
5,715,111 GBP2023-12-31
5,280,835 GBP2022-12-31
Creditors
Current
4,610,824 GBP2023-12-31
4,483,340 GBP2022-12-31
Net Current Assets/Liabilities
1,104,287 GBP2023-12-31
797,495 GBP2022-12-31
Total Assets Less Current Liabilities
1,377,124 GBP2023-12-31
1,071,551 GBP2022-12-31
Net Assets/Liabilities
1,327,586 GBP2023-12-31
1,056,551 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,326,586 GBP2023-12-31
1,055,551 GBP2022-12-31
473,405 GBP2021-12-31
Equity
1,327,586 GBP2023-12-31
1,056,551 GBP2022-12-31
474,405 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
271,035 GBP2023-01-01 ~ 2023-12-31
582,146 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,144,820 GBP2023-01-01 ~ 2023-12-31
1,016,239 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
127,361 GBP2023-01-01 ~ 2023-12-31
112,970 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,428 GBP2023-01-01 ~ 2023-12-31
24,156 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,297,609 GBP2023-01-01 ~ 2023-12-31
1,153,365 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
412023-01-01 ~ 2023-12-31
362022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
18,859 GBP2023-01-01 ~ 2023-12-31
16,891 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,250 GBP2023-01-01 ~ 2023-12-31
7,300 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
24,872 GBP2023-01-01 ~ 2023-12-31
111,211 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
78,811 GBP2023-01-01 ~ 2023-12-31
131,738 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
27,170 GBP2023-12-31
27,170 GBP2022-12-31
Furniture and fittings
268,870 GBP2023-12-31
251,230 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
460,035 GBP2023-12-31
442,395 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
25,626 GBP2023-12-31
25,151 GBP2022-12-31
Furniture and fittings
161,572 GBP2023-12-31
143,188 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
187,198 GBP2023-12-31
168,339 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
475 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
18,384 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
18,859 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,544 GBP2023-12-31
2,019 GBP2022-12-31
Furniture and fittings
107,298 GBP2023-12-31
108,042 GBP2022-12-31
Finished Goods
3,597,937 GBP2023-12-31
3,968,547 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
582,902 GBP2023-12-31
841,953 GBP2022-12-31
Other Debtors
Current
354,952 GBP2023-12-31
427,370 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
40,280 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
937,854 GBP2023-12-31
1,309,603 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
20,180 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,697,690 GBP2023-12-31
2,258,347 GBP2022-12-31
Amounts owed to group undertakings
Current
1,570,667 GBP2023-12-31
1,726,667 GBP2022-12-31
Corporation Tax Payable
Current
-41,129 GBP2023-12-31
111,211 GBP2022-12-31
Other Taxation & Social Security Payable
Current
35,289 GBP2023-12-31
33,423 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
258,357 GBP2023-12-31
333,512 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
49,538 GBP2023-12-31
15,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
271,035 GBP2023-01-01 ~ 2023-12-31