Average Number of Employees
1152023-01-01 ~ 2023-12-31
1002022-01-01 ~ 2022-12-31
Intangible Assets
1,994,661 GBP2023-12-31
252,015 GBP2022-12-31
Property, Plant & Equipment
1,663,234 GBP2023-12-31
1,450,802 GBP2022-12-31
Fixed Assets - Investments
1,213,711 GBP2023-12-31
250,001 GBP2022-12-31
Fixed Assets
4,871,606 GBP2023-12-31
1,952,818 GBP2022-12-31
Total Inventories
2,736,830 GBP2023-12-31
2,571,456 GBP2022-12-31
Debtors
Current
3,831,401 GBP2023-12-31
3,258,256 GBP2022-12-31
Cash at bank and in hand
3,570,682 GBP2023-12-31
4,488,884 GBP2022-12-31
Current Assets
10,138,913 GBP2023-12-31
10,318,596 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,243,848 GBP2023-12-31
-5,272,469 GBP2022-12-31
Net Current Assets/Liabilities
3,895,065 GBP2023-12-31
5,046,127 GBP2022-12-31
Total Assets Less Current Liabilities
8,766,671 GBP2023-12-31
6,998,945 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,681,730 GBP2023-12-31
-2,460,477 GBP2022-12-31
Net Assets/Liabilities
5,762,794 GBP2023-12-31
4,249,390 GBP2022-12-31
Equity
Called up share capital
52,641 GBP2023-12-31
50,009 GBP2022-12-31
50,000 GBP2022-01-01
Other miscellaneous reserve
1,251,799 GBP2023-12-31
Retained earnings (accumulated losses)
4,458,354 GBP2023-12-31
4,199,381 GBP2022-12-31
4,165,677 GBP2022-01-01
Profit/Loss
2,466,673 GBP2023-01-01 ~ 2023-12-31
2,710,624 GBP2022-01-01 ~ 2022-12-31
Equity
5,762,794 GBP2023-12-31
4,249,390 GBP2022-12-31
4,215,677 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,466,673 GBP2023-01-01 ~ 2023-12-31
2,710,624 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,466,673 GBP2023-01-01 ~ 2023-12-31
2,710,624 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,466,673 GBP2023-01-01 ~ 2023-12-31
2,710,624 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,207,700 GBP2023-01-01 ~ 2023-12-31
-2,676,920 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,207,700 GBP2023-01-01 ~ 2023-12-31
-2,676,920 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
2,632 GBP2023-01-01 ~ 2023-12-31
9 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
2,632 GBP2023-01-01 ~ 2023-12-31
9 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
2,632 GBP2023-01-01 ~ 2023-12-31
9 GBP2022-01-01 ~ 2022-12-31
Retained earnings (accumulated losses)
-2,207,700 GBP2023-01-01 ~ 2023-12-31
-2,676,920 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-953,269 GBP2023-01-01 ~ 2023-12-31
-2,676,911 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
6,033,709 GBP2023-12-31
3,817,419 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,039,048 GBP2023-12-31
3,565,404 GBP2022-12-31
Intangible Assets
Goodwill
1,994,661 GBP2023-12-31
252,015 GBP2022-12-31
Investments in Subsidiaries
1,213,711 GBP2023-12-31
250,001 GBP2022-12-31
Finished Goods/Goods for Resale
2,736,830 GBP2023-12-31
2,571,456 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,383,834 GBP2023-12-31
2,857,047 GBP2022-12-31
Other Debtors
Current
61,874 GBP2023-12-31
32,450 GBP2022-12-31
Prepayments/Accrued Income
Current
385,693 GBP2023-12-31
368,759 GBP2022-12-31
Cash and Cash Equivalents
3,570,682 GBP2023-12-31
4,488,884 GBP2022-12-31
Bank Borrowings
Current
162,158 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,008,631 GBP2023-12-31
3,220,119 GBP2022-12-31
Amounts owed to group undertakings
Current
301,000 GBP2023-12-31
250,000 GBP2022-12-31
Corporation Tax Payable
Current
207,057 GBP2023-12-31
188,447 GBP2022-12-31
Taxation/Social Security Payable
Current
463,267 GBP2023-12-31
253,831 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
289,599 GBP2023-12-31
290,093 GBP2022-12-31
Other Creditors
Current
1,562,430 GBP2023-12-31
981,657 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
249,706 GBP2023-12-31
88,322 GBP2022-12-31
Creditors
Current
6,243,848 GBP2023-12-31
5,272,469 GBP2022-12-31
Bank Borrowings
Non-current
557,673 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
217,054 GBP2023-12-31
352,687 GBP2022-12-31
Other Creditors
Non-current
1,832,003 GBP2023-12-31
2,032,790 GBP2022-12-31
Creditors
Non-current
2,681,730 GBP2023-12-31
2,460,477 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
162,158 GBP2023-12-31
Non-current, Between one and two years
557,673 GBP2023-12-31
Total Borrowings
719,831 GBP2023-12-31
Net Deferred Tax Liability/Asset
-322,147 GBP2023-12-31
-289,078 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-33,069 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-322,147 GBP2023-12-31
-289,078 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31
50,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
9 shares2023-12-31
9 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,632 shares2023-12-31
Par Value of Share
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
802,585 GBP2023-12-31
521,071 GBP2022-12-31
Between one and five year
1,534,388 GBP2023-12-31
1,049,837 GBP2022-12-31
More than five year
127,014 GBP2023-12-31
40,300 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,463,987 GBP2023-12-31
1,611,208 GBP2022-12-31