Average Number of Employees
482023-01-01 ~ 2023-12-31
502022-01-01 ~ 2022-12-31
Turnover/Revenue
13,892,326 GBP2023-01-01 ~ 2023-12-31
17,355,831 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-11,668,420 GBP2023-01-01 ~ 2023-12-31
-13,739,355 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,223,906 GBP2023-01-01 ~ 2023-12-31
3,616,476 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-779,704 GBP2023-01-01 ~ 2023-12-31
-749,185 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,466,041 GBP2023-01-01 ~ 2023-12-31
-3,308,183 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,594,505 GBP2023-01-01 ~ 2023-12-31
-111,510 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
378 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,686,571 GBP2023-01-01 ~ 2023-12-31
-183,945 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,667,334 GBP2023-01-01 ~ 2023-12-31
-215,729 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
256,092 GBP2023-12-31
115,939 GBP2022-12-31
Intangible Assets
4,856 GBP2023-12-31
5,396 GBP2022-12-31
Fixed Assets
260,948 GBP2023-12-31
121,335 GBP2022-12-31
Total Inventories
1,754,641 GBP2023-12-31
1,776,951 GBP2022-12-31
Debtors
Current
2,674,656 GBP2023-12-31
3,593,436 GBP2022-12-31
Cash at bank and in hand
215,570 GBP2023-12-31
166,903 GBP2022-12-31
Current Assets
4,644,867 GBP2023-12-31
5,537,290 GBP2022-12-31
Net Current Assets/Liabilities
-158,917 GBP2023-12-31
1,682,206 GBP2022-12-31
Total Assets Less Current Liabilities
102,031 GBP2023-12-31
1,803,541 GBP2022-12-31
Creditors
Non-current
-16,153 GBP2023-12-31
-31,092 GBP2022-12-31
Net Assets/Liabilities
85,878 GBP2023-12-31
1,753,212 GBP2022-12-31
Equity
Called up share capital
1,100 GBP2023-12-31
1,100 GBP2022-12-31
1,100 GBP2022-01-01
Retained earnings (accumulated losses)
84,778 GBP2023-12-31
1,752,112 GBP2022-12-31
2,031,786 GBP2022-01-01
Equity
85,878 GBP2023-12-31
1,753,212 GBP2022-12-31
2,032,886 GBP2022-01-01
Dividends Paid
Retained earnings (accumulated losses)
-63,945 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-63,945 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,667,334 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
58,485 GBP2023-01-01 ~ 2023-12-31
51,837 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,500 GBP2023-01-01 ~ 2023-12-31
20,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,310,091 GBP2023-01-01 ~ 2023-12-31
2,115,362 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
258,160 GBP2023-01-01 ~ 2023-12-31
241,878 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,631,363 GBP2023-01-01 ~ 2023-12-31
2,460,342 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
626,485 GBP2023-01-01 ~ 2023-12-31
580,022 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-19,237 GBP2023-01-01 ~ 2023-12-31
-1,676 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-320,448 GBP2023-01-01 ~ 2023-12-31
-34,950 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
63,945 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
221,812 GBP2023-12-31
194,301 GBP2022-12-31
Motor vehicles
68,000 GBP2023-12-31
68,000 GBP2022-12-31
Furniture and fittings
243,934 GBP2023-12-31
224,316 GBP2022-12-31
Computers
172,489 GBP2023-12-31
37,150 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
755,057 GBP2023-12-31
556,419 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
182,529 GBP2022-12-31
Motor vehicles
20,542 GBP2022-12-31
Furniture and fittings
204,801 GBP2022-12-31
Computers
8,252 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
440,480 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
8,880 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
19,001 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
58,485 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
189,263 GBP2023-12-31
Motor vehicles
37,542 GBP2023-12-31
Furniture and fittings
213,681 GBP2023-12-31
Computers
27,253 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
498,965 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
32,549 GBP2023-12-31
11,772 GBP2022-12-31
Motor vehicles
30,458 GBP2023-12-31
47,458 GBP2022-12-31
Furniture and fittings
30,253 GBP2023-12-31
19,515 GBP2022-12-31
Computers
145,236 GBP2023-12-31
28,898 GBP2022-12-31
Finished Goods/Goods for Resale
1,754,641 GBP2023-12-31
1,776,951 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,269,160 GBP2023-12-31
2,992,133 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
246,615 GBP2023-12-31
296,648 GBP2022-12-31
Other Debtors
Current
44,895 GBP2023-12-31
108,228 GBP2022-12-31
Prepayments
Current
113,986 GBP2023-12-31
196,427 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,916,745 GBP2023-12-31
2,275,603 GBP2022-12-31
Amounts owed to group undertakings
Current
625,798 GBP2023-12-31
Corporation Tax Payable
Current
24,479 GBP2023-12-31
33,459 GBP2022-12-31
Other Taxation & Social Security Payable
Current
196,605 GBP2023-12-31
161,272 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
15,557 GBP2023-12-31
15,060 GBP2022-12-31
Other Creditors
Current
1,460,354 GBP2023-12-31
1,153,811 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
564,246 GBP2023-12-31
215,879 GBP2022-12-31
Amount of value-added tax that is payable
Current
92,588 GBP2023-12-31
83,168 GBP2022-12-31
Taxation/Social Security Payable
Current
196,605 GBP2023-12-31
161,272 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
16,153 GBP2023-12-31
31,092 GBP2022-12-31
Net Deferred Tax Liability/Asset
-19,237 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
19,237 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-19,237 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1,000 GBP2023-01-01 ~ 2023-12-31
1,000 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50 shares2023-12-31
50 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Nominal value of allotted share capital
Class 2 ordinary share
50 GBP2023-01-01 ~ 2023-12-31
50 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
50 shares2023-12-31
50 shares2022-12-31
Par Value of Share
Class 4 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
239,671 GBP2023-12-31
239,671 GBP2022-12-31
Between one and five year
199,726 GBP2023-12-31
439,397 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
439,397 GBP2023-12-31
679,068 GBP2022-12-31
Minimum gross finance lease payments owing
31,710 GBP2023-12-31
46,152 GBP2022-12-31