(expand)Total Inventories
5,979,457 GBP2023-12-31
3,246,966 GBP2022-12-31
Debtors
Current
2,329,273 GBP2023-12-31
2,015,125 GBP2022-12-31
Cash at bank and in hand
460,301 GBP2023-12-31
776,499 GBP2022-12-31
Current Assets
8,769,031 GBP2023-12-31
6,038,590 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,140,540 GBP2023-12-31
Net Current Assets/Liabilities
2,628,491 GBP2023-12-31
2,278,401 GBP2022-12-31
Total Assets Less Current Liabilities
2,881,365 GBP2023-12-31
2,626,245 GBP2022-12-31
Net Assets/Liabilities
2,250,856 GBP2023-12-31
1,813,884 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-08-01
Retained earnings (accumulated losses)
2,250,756 GBP2023-12-31
1,813,784 GBP2022-12-31
1,300,844 GBP2021-08-01
Equity
2,250,856 GBP2023-12-31
1,813,884 GBP2022-12-31
1,300,944 GBP2021-08-01
Profit/Loss
Retained earnings (accumulated losses)
436,972 GBP2023-01-01 ~ 2023-12-31
905,534 GBP2021-08-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-392,594 GBP2021-08-01 ~ 2022-12-31
Dividends Paid
-392,594 GBP2021-08-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
47,272 GBP2023-01-01 ~ 2023-12-31
92,291 GBP2021-08-01 ~ 2022-12-31
Cash and Cash Equivalents
460,301 GBP2023-12-31
775,124 GBP2022-12-31
1,188,956 GBP2021-08-01
Bank Overdrafts
-1,375 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-01-01 ~ 2023-12-31
Motor vehicles
152023-01-01 ~ 2023-12-31
Furniture and fittings
102023-01-01 ~ 2023-12-31
Office equipment
102023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,225 GBP2023-01-01 ~ 2023-12-31
9,975 GBP2021-08-01 ~ 2022-12-31
Wages/Salaries
316,410 GBP2023-01-01 ~ 2023-12-31
513,073 GBP2021-08-01 ~ 2022-12-31
Social Security Costs
36,820 GBP2023-01-01 ~ 2023-12-31
48,119 GBP2021-08-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
356,806 GBP2023-01-01 ~ 2023-12-31
608,497 GBP2021-08-01 ~ 2022-12-31
Director Remuneration
109,861 GBP2023-01-01 ~ 2023-12-31
123,697 GBP2021-08-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-435 GBP2023-01-01 ~ 2023-12-31
29,060 GBP2021-08-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
145,379 GBP2023-01-01 ~ 2023-12-31
219,206 GBP2021-08-01 ~ 2022-12-31
Dividends Paid on Shares
392,594 GBP2021-08-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
19,310 GBP2023-12-31
19,310 GBP2022-12-31
Intangible Assets - Gross Cost
122,378 GBP2023-12-31
79,878 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
8,204 GBP2023-12-31
1,832 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
54,110 GBP2023-12-31
10,244 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
43,866 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
11,106 GBP2023-12-31
17,478 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
14,618 GBP2023-12-31
7,800 GBP2022-12-31
Plant and equipment
13,552 GBP2023-12-31
6,307 GBP2022-12-31
Motor vehicles
266,910 GBP2023-12-31
359,388 GBP2022-12-31
Furniture and fittings
2,609 GBP2023-12-31
2,328 GBP2022-12-31
Office equipment
3,337 GBP2023-12-31
2,088 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
301,026 GBP2023-12-31
377,911 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-92,478 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-92,478 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,662 GBP2022-12-31
Motor vehicles
94,552 GBP2022-12-31
Furniture and fittings
1,839 GBP2022-12-31
Office equipment
419 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
99,701 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
802 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
61 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
47,272 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-30,553 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-30,553 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,464 GBP2023-12-31
Motor vehicles
109,032 GBP2023-12-31
Furniture and fittings
1,900 GBP2023-12-31
Office equipment
586 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
116,420 GBP2023-12-31
Property, Plant & Equipment
Buildings
13,180 GBP2023-12-31
7,571 GBP2022-12-31
Plant and equipment
10,088 GBP2023-12-31
3,645 GBP2022-12-31
Motor vehicles
157,878 GBP2023-12-31
264,836 GBP2022-12-31
Furniture and fittings
709 GBP2023-12-31
489 GBP2022-12-31
Office equipment
2,751 GBP2023-12-31
1,669 GBP2022-12-31
Land and buildings
13,180 GBP2023-12-31
7,571 GBP2022-12-31
Finished Goods/Goods for Resale
5,979,457 GBP2023-12-31
3,246,966 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
30,296 GBP2023-12-31
1,183 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,222,376 GBP2023-12-31
1,868,770 GBP2022-12-31
Other Debtors
Current
20,976 GBP2023-12-31
5,778 GBP2022-12-31
Prepayments/Accrued Income
Current
55,625 GBP2023-12-31
139,394 GBP2022-12-31
Bank Overdrafts
Current
1,375 GBP2022-12-31
Bank Borrowings
Current
3,485,978 GBP2023-12-31
1,624,767 GBP2022-12-31
Trade Creditors/Trade Payables
Current
630,164 GBP2023-12-31
954,742 GBP2022-12-31
Corporation Tax Payable
Current
144,328 GBP2023-12-31
220,213 GBP2022-12-31
Taxation/Social Security Payable
Current
333,034 GBP2023-12-31
321,790 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
54,834 GBP2023-12-31
70,347 GBP2022-12-31
Other Creditors
Current
1,468,607 GBP2023-12-31
448,057 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
23,595 GBP2023-12-31
118,898 GBP2022-12-31
Creditors
Current
6,140,540 GBP2023-12-31
3,760,189 GBP2022-12-31
Bank Borrowings
Non-current
520,481 GBP2023-12-31
647,066 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
81,403 GBP2023-12-31
136,235 GBP2022-12-31
Creditors
Non-current
601,884 GBP2023-12-31
783,301 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
3,485,978 GBP2023-12-31
Non-current, Between one and two years
141,080 GBP2023-12-31
126,585 GBP2022-12-31
Non-current, Between two and five year
379,401 GBP2023-12-31
473,605 GBP2022-12-31
Total Borrowings
4,006,459 GBP2023-12-31
2,271,833 GBP2022-12-31
Minimum gross finance lease payments owing
136,237 GBP2023-12-31
206,582 GBP2022-12-31
Net Deferred Tax Liability/Asset
-28,625 GBP2023-12-31
-29,060 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-29,060 GBP2021-08-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-28,625 GBP2023-12-31
-29,060 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2023-12-31
4,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,900 shares2023-12-31
2,900 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,450 shares2023-12-31
1,450 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,450 shares2023-12-31
1,450 shares2022-12-31
Par Value of Share
Class 4 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
27,366 GBP2023-12-31
20,544 GBP2022-12-31
Between one and five year
7,500 GBP2023-12-31
27,366 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
34,866 GBP2023-12-31
47,910 GBP2022-12-31