Turnover/Revenue
32,521,915 GBP2023-01-01 ~ 2023-12-31
18,232,477 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
13,425,499 GBP2023-01-01 ~ 2023-12-31
6,908,943 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
19,096,416 GBP2023-01-01 ~ 2023-12-31
11,323,534 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
11,471,905 GBP2023-01-01 ~ 2023-12-31
5,767,230 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,636,382 GBP2023-01-01 ~ 2023-12-31
2,849,925 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,988,129 GBP2023-01-01 ~ 2023-12-31
2,706,379 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
249,800 GBP2023-01-01 ~ 2023-12-31
246,438 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,738,332 GBP2023-01-01 ~ 2023-12-31
2,459,941 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,021,396 GBP2023-01-01 ~ 2023-12-31
2,007,644 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,021,396 GBP2023-01-01 ~ 2023-12-31
2,007,644 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
583,846 GBP2023-12-31
276,993 GBP2022-12-31
Property, Plant & Equipment
277,748 GBP2023-12-31
253,026 GBP2022-12-31
Fixed Assets
861,594 GBP2023-12-31
530,019 GBP2022-12-31
Total Inventories
8,827,834 GBP2023-12-31
8,097,713 GBP2022-12-31
Debtors
3,605,619 GBP2023-12-31
1,566,138 GBP2022-12-31
Cash at bank and in hand
6,490,250 GBP2023-12-31
1,347,428 GBP2022-12-31
Current Assets
18,923,703 GBP2023-12-31
11,011,279 GBP2022-12-31
Net Current Assets/Liabilities
6,781,451 GBP2023-12-31
3,662,237 GBP2022-12-31
Total Assets Less Current Liabilities
7,643,045 GBP2023-12-31
4,192,256 GBP2022-12-31
Net Assets/Liabilities
6,183,888 GBP2023-12-31
3,144,898 GBP2022-12-31
Equity
Called up share capital
740 GBP2023-12-31
615 GBP2022-12-31
615 GBP2021-12-31
Share premium
425,092 GBP2023-12-31
407,623 GBP2022-12-31
407,623 GBP2021-12-31
Retained earnings (accumulated losses)
5,758,056 GBP2023-12-31
2,736,660 GBP2022-12-31
729,016 GBP2021-12-31
Equity
6,183,888 GBP2023-12-31
3,144,898 GBP2022-12-31
1,137,254 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,021,396 GBP2023-01-01 ~ 2023-12-31
2,007,644 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
125 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
17,594 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,773,713 GBP2023-01-01 ~ 2023-12-31
1,028,043 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
186,084 GBP2023-01-01 ~ 2023-12-31
98,684 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,039 GBP2023-01-01 ~ 2023-12-31
18,949 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,994,836 GBP2023-01-01 ~ 2023-12-31
1,145,676 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
442023-01-01 ~ 2023-12-31
412022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
63,107 GBP2023-01-01 ~ 2023-12-31
47,118 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
21,000 GBP2023-01-01 ~ 2023-12-31
21,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
367,036 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
434,583 GBP2023-01-01 ~ 2023-12-31
467,389 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
75,654 GBP2023-12-31
51,727 GBP2022-12-31
Development expenditure
767,753 GBP2023-12-31
291,211 GBP2022-12-31
Intangible Assets - Gross Cost
843,407 GBP2023-12-31
342,938 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
15,403 GBP2023-12-31
8,647 GBP2022-12-31
Development expenditure
244,158 GBP2023-12-31
57,298 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
259,561 GBP2023-12-31
65,945 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
6,756 GBP2023-01-01 ~ 2023-12-31
Development expenditure
186,860 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
193,616 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
60,251 GBP2023-12-31
43,080 GBP2022-12-31
Development expenditure
523,595 GBP2023-12-31
233,913 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
26,951 GBP2023-12-31
2,775 GBP2022-12-31
Plant and equipment
360,643 GBP2023-12-31
306,043 GBP2022-12-31
Motor vehicles
9,945 GBP2023-12-31
29,495 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
397,539 GBP2023-12-31
338,313 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-40,874 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-19,550 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-60,424 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
3,315 GBP2023-12-31
554 GBP2022-12-31
Plant and equipment
112,373 GBP2023-12-31
66,356 GBP2022-12-31
Motor vehicles
4,103 GBP2023-12-31
18,377 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
119,791 GBP2023-12-31
85,287 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,761 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
58,176 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,170 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
63,107 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-12,159 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-16,444 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-28,603 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
23,636 GBP2023-12-31
2,221 GBP2022-12-31
Plant and equipment
248,270 GBP2023-12-31
239,687 GBP2022-12-31
Motor vehicles
5,842 GBP2023-12-31
11,118 GBP2022-12-31
Finished Goods
7,764,314 GBP2023-12-31
7,155,957 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
249,873 GBP2023-12-31
805,347 GBP2022-12-31
Other Debtors
Current
2,203,948 GBP2023-12-31
760,791 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
1,151,798 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,605,619 GBP2023-12-31
Current, Amounts falling due within one year
1,566,138 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
4,489,157 GBP2023-12-31
3,260,090 GBP2022-12-31
Other Remaining Borrowings
Current
805,999 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,871,823 GBP2023-12-31
1,749,953 GBP2022-12-31
Corporation Tax Payable
Current
386,913 GBP2023-12-31
386,913 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,158,690 GBP2023-12-31
600,190 GBP2022-12-31
Other Creditors
Current
119,307 GBP2023-12-31
64,743 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,116,362 GBP2023-12-31
481,154 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
87,500 GBP2023-12-31
137,500 GBP2022-12-31
Other Remaining Borrowings
Non-current
220,023 GBP2023-12-31
211,702 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
3,260,090 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
4,066,089 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,400 GBP2023-12-31
82,400 GBP2022-12-31
Between one and five year
32,734 GBP2023-12-31
115,134 GBP2022-12-31
All periods
115,134 GBP2023-12-31
197,534 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-1,151,798 GBP2023-12-31
131,266 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,021,396 GBP2023-01-01 ~ 2023-12-31