Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Property, Plant & Equipment
54,045 GBP2023-12-31
83,625 GBP2022-12-31
Fixed Assets - Investments
22,528 GBP2023-12-31
23,000 GBP2022-12-31
Fixed Assets
76,573 GBP2023-12-31
106,625 GBP2022-12-31
Total Inventories
853,228 GBP2023-12-31
1,414,229 GBP2022-12-31
Debtors
3,865,550 GBP2023-12-31
4,058,693 GBP2022-12-31
Cash at bank and in hand
159,296 GBP2023-12-31
172,354 GBP2022-12-31
Current Assets
4,878,074 GBP2023-12-31
5,645,276 GBP2022-12-31
Creditors
Current
2,172,507 GBP2023-12-31
1,555,665 GBP2022-12-31
Net Current Assets/Liabilities
2,705,567 GBP2023-12-31
4,089,611 GBP2022-12-31
Total Assets Less Current Liabilities
2,782,140 GBP2023-12-31
4,196,236 GBP2022-12-31
Creditors
Non-current
-400,000 GBP2023-12-31
-600,000 GBP2022-12-31
Net Assets/Liabilities
2,368,630 GBP2023-12-31
3,575,893 GBP2022-12-31
Equity
Called up share capital
285 GBP2023-12-31
285 GBP2022-12-31
285 GBP2022-01-31
Capital redemption reserve
15 GBP2023-12-31
15 GBP2022-12-31
15 GBP2022-01-31
Retained earnings (accumulated losses)
2,368,330 GBP2023-12-31
3,575,593 GBP2022-12-31
3,808,241 GBP2022-01-31
Equity
2,368,630 GBP2023-12-31
3,575,893 GBP2022-12-31
3,808,541 GBP2022-01-31
Dividends Paid
Retained earnings (accumulated losses)
-393,600 GBP2023-01-01 ~ 2023-12-31
-358,300 GBP2022-02-01 ~ 2022-12-31
Dividends Paid
-393,600 GBP2023-01-01 ~ 2023-12-31
-358,300 GBP2022-02-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-813,663 GBP2023-01-01 ~ 2023-12-31
125,652 GBP2022-02-01 ~ 2022-12-31
Comprehensive Income/Expense
-813,663 GBP2023-01-01 ~ 2023-12-31
125,652 GBP2022-02-01 ~ 2022-12-31
Average Number of Employees
632023-01-01 ~ 2023-12-31
722022-02-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
32,060 GBP2023-12-31
22,485 GBP2022-12-31
Plant and equipment
195,130 GBP2023-12-31
192,296 GBP2022-12-31
Furniture and fittings
42,972 GBP2023-12-31
42,972 GBP2022-12-31
Computers
178,951 GBP2023-12-31
199,451 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
449,113 GBP2023-12-31
457,204 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-20,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-20,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
23,443 GBP2023-12-31
3,576 GBP2022-12-31
Plant and equipment
159,887 GBP2023-12-31
148,220 GBP2022-12-31
Furniture and fittings
33,458 GBP2023-12-31
30,288 GBP2022-12-31
Computers
178,280 GBP2023-12-31
191,495 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
395,068 GBP2023-12-31
373,579 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
19,867 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
11,667 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
3,170 GBP2023-01-01 ~ 2023-12-31
Computers
7,285 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
41,989 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-20,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
8,617 GBP2023-12-31
18,909 GBP2022-12-31
Plant and equipment
35,243 GBP2023-12-31
44,076 GBP2022-12-31
Furniture and fittings
9,514 GBP2023-12-31
12,684 GBP2022-12-31
Computers
671 GBP2023-12-31
7,956 GBP2022-12-31
Merchandise
853,228 GBP2023-12-31
1,414,229 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,770,076 GBP2023-12-31
2,369,623 GBP2022-12-31
Other Debtors
Current
291,922 GBP2023-12-31
239,246 GBP2022-12-31
Prepayments
Current
422,101 GBP2023-12-31
256,382 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,865,550 GBP2023-12-31
4,058,693 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
438,404 GBP2023-12-31
184,355 GBP2022-12-31
Corporation Tax Payable
Current
34,675 GBP2022-12-31
Other Taxation & Social Security Payable
Current
45,387 GBP2023-12-31
50,073 GBP2022-12-31
Other Creditors
Current
60,712 GBP2023-12-31
96,485 GBP2022-12-31
Accrued Liabilities
Current
906,766 GBP2023-12-31
472,837 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
400,000 GBP2023-12-31
600,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
81,250 GBP2023-12-31
81,250 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
13,510 GBP2023-12-31
20,343 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,550,000 shares2023-12-31
Class 2 ordinary share
300,000 shares2023-12-31