Turnover/Revenue
6,535,964 GBP2023-01-01 ~ 2023-12-31
5,455,653 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,093,923 GBP2023-01-01 ~ 2023-12-31
-2,658,398 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,442,041 GBP2023-01-01 ~ 2023-12-31
2,797,255 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,842,061 GBP2023-01-01 ~ 2023-12-31
-2,522,723 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
709,980 GBP2023-01-01 ~ 2023-12-31
512,540 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
1,658 GBP2023-01-01 ~ 2023-12-31
-57,206 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
711,638 GBP2023-01-01 ~ 2023-12-31
455,334 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
647,801 GBP2023-01-01 ~ 2023-12-31
455,334 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,361,236 GBP2023-12-31
1,001,859 GBP2022-12-31
Total Inventories
1,392,389 GBP2023-12-31
1,032,694 GBP2022-12-31
Debtors
3,589,956 GBP2023-12-31
2,464,298 GBP2022-12-31
Cash at bank and in hand
60,747 GBP2023-12-31
125,429 GBP2022-12-31
Current Assets
5,043,092 GBP2023-12-31
3,622,421 GBP2022-12-31
Creditors
Current
2,146,799 GBP2023-12-31
1,179,791 GBP2022-12-31
Net Current Assets/Liabilities
2,896,293 GBP2023-12-31
2,442,630 GBP2022-12-31
Total Assets Less Current Liabilities
4,257,529 GBP2023-12-31
3,444,489 GBP2022-12-31
Creditors
Non-current
-554,151 GBP2023-12-31
-282,912 GBP2022-12-31
Net Assets/Liabilities
3,673,378 GBP2023-12-31
3,025,577 GBP2022-12-31
Equity
Called up share capital
3,500,000 GBP2023-12-31
3,500,000 GBP2022-12-31
3,500,000 GBP2021-12-31
Retained earnings (accumulated losses)
-490,622 GBP2023-12-31
-1,138,423 GBP2022-12-31
-1,593,757 GBP2021-12-31
Equity
3,673,378 GBP2023-12-31
3,025,577 GBP2022-12-31
2,570,243 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
647,801 GBP2023-01-01 ~ 2023-12-31
455,334 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
647,801 GBP2023-01-01 ~ 2023-12-31
455,334 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,255,509 GBP2023-01-01 ~ 2023-12-31
2,136,679 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
232,914 GBP2023-01-01 ~ 2023-12-31
123,393 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,305 GBP2023-01-01 ~ 2023-12-31
59,941 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,547,728 GBP2023-01-01 ~ 2023-12-31
2,320,013 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
592023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
236,503 GBP2023-01-01 ~ 2023-12-31
188,086 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
63,837 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,860,704 GBP2023-12-31
4,328,729 GBP2022-12-31
Furniture and fittings
1,191,795 GBP2023-12-31
1,138,620 GBP2022-12-31
Motor vehicles
15,239 GBP2023-12-31
15,239 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,205,050 GBP2023-12-31
5,609,170 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,746,668 GBP2023-12-31
3,577,474 GBP2022-12-31
Furniture and fittings
1,015,148 GBP2023-12-31
960,827 GBP2022-12-31
Motor vehicles
15,239 GBP2023-12-31
15,239 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,843,814 GBP2023-12-31
4,607,311 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
169,194 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
54,321 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
236,503 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,114,036 GBP2023-12-31
751,255 GBP2022-12-31
Furniture and fittings
176,647 GBP2023-12-31
177,793 GBP2022-12-31
Merchandise
1,392,389 GBP2023-12-31
1,032,694 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,419,173 GBP2023-12-31
741,839 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,875,528 GBP2023-12-31
Other Debtors
Current
110,000 GBP2023-12-31
1,538,893 GBP2022-12-31
Prepayments/Accrued Income
Current
185,255 GBP2023-12-31
183,566 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,589,956 GBP2023-12-31
2,464,298 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
313,636 GBP2022-12-31
Other Remaining Borrowings
Current
7,261 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
187,430 GBP2023-12-31
98,685 GBP2022-12-31
Trade Creditors/Trade Payables
Current
422,010 GBP2023-12-31
268,420 GBP2022-12-31
Corporation Tax Payable
Current
63,837 GBP2023-12-31
Other Taxation & Social Security Payable
Current
94,189 GBP2023-12-31
74,415 GBP2022-12-31
Other Creditors
Current
907,996 GBP2023-12-31
116,534 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
385,271 GBP2023-12-31
193,862 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
554,151 GBP2023-12-31
282,912 GBP2022-12-31