Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
15,012,047 GBP2023-01-01 ~ 2023-12-31
7,402,747 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,933,949 GBP2023-01-01 ~ 2023-12-31
-5,235,245 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,078,098 GBP2023-01-01 ~ 2023-12-31
2,167,502 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,590,119 GBP2023-01-01 ~ 2023-12-31
-564,418 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,487,979 GBP2023-01-01 ~ 2023-12-31
1,603,084 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,507 GBP2023-01-01 ~ 2023-12-31
12,702 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,112 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,490,486 GBP2023-01-01 ~ 2023-12-31
1,614,674 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,678,626 GBP2023-01-01 ~ 2023-12-31
2,295,922 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,678,626 GBP2023-01-01 ~ 2023-12-31
2,295,922 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
455,092 GBP2023-12-31
460,970 GBP2022-12-31
Fixed Assets - Investments
1,397 GBP2023-12-31
1,397 GBP2022-12-31
Fixed Assets
456,489 GBP2023-12-31
462,367 GBP2022-12-31
Total Inventories
3,646,705 GBP2023-12-31
1,524,958 GBP2022-12-31
Debtors
15,079,425 GBP2023-12-31
8,727,009 GBP2022-12-31
Cash at bank and in hand
3,953,711 GBP2023-12-31
8,736,137 GBP2022-12-31
Current Assets
22,679,841 GBP2023-12-31
18,988,104 GBP2022-12-31
Net Current Assets/Liabilities
12,586,756 GBP2023-12-31
9,901,901 GBP2022-12-31
Total Assets Less Current Liabilities
13,043,245 GBP2023-12-31
10,364,268 GBP2022-12-31
Net Assets/Liabilities
12,963,463 GBP2023-12-31
10,284,837 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)
12,962,463 GBP2023-12-31
10,283,837 GBP2022-12-31
7,987,915 GBP2021-12-31
Equity
12,963,463 GBP2023-12-31
10,284,837 GBP2022-12-31
7,988,915 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,678,626 GBP2023-01-01 ~ 2023-12-31
2,295,922 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,335,201 GBP2023-01-01 ~ 2023-12-31
1,862,415 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
78,331 GBP2023-01-01 ~ 2023-12-31
67,416 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,413,532 GBP2023-01-01 ~ 2023-12-31
1,929,831 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
282023-01-01 ~ 2023-12-31
272022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
111,318 GBP2023-01-01 ~ 2023-12-31
123,323 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,619 GBP2023-01-01 ~ 2023-12-31
32,040 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
811,509 GBP2023-01-01 ~ 2023-12-31
250,335 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
820,962 GBP2023-01-01 ~ 2023-12-31
306,788 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
147,738 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
92,623 GBP2023-12-31
85,923 GBP2022-12-31
Plant and equipment
994,869 GBP2023-12-31
916,282 GBP2022-12-31
Motor vehicles
21,120 GBP2023-12-31
21,120 GBP2022-12-31
Computers
86,693 GBP2023-12-31
66,540 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,195,305 GBP2023-12-31
1,089,865 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
49,127 GBP2023-12-31
39,865 GBP2022-12-31
Plant and equipment
617,641 GBP2023-12-31
526,776 GBP2022-12-31
Motor vehicles
12,073 GBP2023-12-31
9,057 GBP2022-12-31
Computers
61,372 GBP2023-12-31
53,197 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
740,213 GBP2023-12-31
628,895 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
9,262 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
90,865 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,016 GBP2023-01-01 ~ 2023-12-31
Computers
8,175 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
111,318 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
43,496 GBP2023-12-31
46,058 GBP2022-12-31
Plant and equipment
377,228 GBP2023-12-31
389,506 GBP2022-12-31
Motor vehicles
9,047 GBP2023-12-31
12,063 GBP2022-12-31
Computers
25,321 GBP2023-12-31
13,343 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1,397 GBP2022-12-31
Investments in Group Undertakings
1,397 GBP2023-12-31
1,397 GBP2022-12-31
Merchandise
3,646,705 GBP2023-12-31
1,524,958 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,411,965 GBP2023-12-31
2,744,493 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
9,084,257 GBP2023-12-31
5,263,360 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
425,550 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
190,847 GBP2023-12-31
24,658 GBP2022-12-31
Prepayments
Current
392,356 GBP2023-12-31
268,948 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
15,079,425 GBP2023-12-31
8,727,009 GBP2022-12-31
Trade Creditors/Trade Payables
Current
311,648 GBP2023-12-31
449,019 GBP2022-12-31
Amounts owed to group undertakings
Current
8,303,994 GBP2023-12-31
8,333,916 GBP2022-12-31
Corporation Tax Payable
Current
732,392 GBP2023-12-31
Other Taxation & Social Security Payable
Current
54,527 GBP2023-12-31
51,594 GBP2022-12-31
Other Creditors
Current
23,907 GBP2023-12-31
19,926 GBP2022-12-31
Accrued Liabilities
Current
666,617 GBP2023-12-31
231,748 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
235,774 GBP2023-12-31
239,111 GBP2022-12-31
Between one and five year
595,411 GBP2023-12-31
799,553 GBP2022-12-31
All periods
831,185 GBP2023-12-31
1,038,664 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
79,782 GBP2023-12-31
79,431 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,678,626 GBP2023-01-01 ~ 2023-12-31