Turnover/Revenue
18,152,772 GBP2023-01-01 ~ 2023-12-31
18,077,638 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,092,959 GBP2023-01-01 ~ 2023-12-31
-13,136,395 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,059,813 GBP2023-01-01 ~ 2023-12-31
4,941,243 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,725,431 GBP2023-01-01 ~ 2023-12-31
-3,284,803 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,351,578 GBP2023-01-01 ~ 2023-12-31
1,706,440 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
27,164 GBP2023-01-01 ~ 2023-12-31
68,692 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-29,356 GBP2023-01-01 ~ 2023-12-31
-31,118 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,349,386 GBP2023-01-01 ~ 2023-12-31
1,744,014 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
980,511 GBP2023-01-01 ~ 2023-12-31
1,385,502 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
23,146 GBP2023-12-31
29,761 GBP2022-12-31
Property, Plant & Equipment
2,490,134 GBP2023-12-31
2,295,452 GBP2022-12-31
Total Inventories
2,260,858 GBP2023-12-31
2,089,711 GBP2022-12-31
Debtors
3,333,955 GBP2023-12-31
4,665,953 GBP2022-12-31
Cash at bank and in hand
1,771,566 GBP2023-12-31
1,226,191 GBP2022-12-31
Current Assets
7,366,379 GBP2023-12-31
7,981,855 GBP2022-12-31
Net Current Assets/Liabilities
5,071,689 GBP2023-12-31
5,520,486 GBP2022-12-31
Total Assets Less Current Liabilities
7,584,969 GBP2023-12-31
7,845,699 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-586,068 GBP2022-12-31
Net Assets/Liabilities
7,291,758 GBP2023-12-31
7,067,247 GBP2022-12-31
Equity
Called up share capital
115 GBP2023-12-31
600,115 GBP2022-12-31
600,115 GBP2021-12-31
Capital redemption reserve
600,000 GBP2023-12-31
Retained earnings (accumulated losses)
6,691,643 GBP2023-12-31
6,467,132 GBP2022-12-31
5,241,630 GBP2021-12-31
Equity
7,291,758 GBP2023-12-31
7,067,247 GBP2022-12-31
5,841,745 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
980,511 GBP2023-01-01 ~ 2023-12-31
1,385,502 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-156,000 GBP2023-01-01 ~ 2023-12-31
-160,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-156,000 GBP2023-01-01 ~ 2023-12-31
-160,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
436,782 GBP2023-01-01 ~ 2023-12-31
360,761 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,541,801 GBP2023-01-01 ~ 2023-12-31
1,934,728 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
282,753 GBP2023-01-01 ~ 2023-12-31
232,954 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,854,123 GBP2023-01-01 ~ 2023-12-31
2,192,796 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
632023-01-01 ~ 2023-12-31
502022-01-01 ~ 2022-12-31
Director Remuneration
180,000 GBP2023-01-01 ~ 2023-12-31
179,500 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
24,375 GBP2023-01-01 ~ 2023-12-31
25,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
89,634 GBP2023-01-01 ~ 2023-12-31
62,485 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
317,383 GBP2023-01-01 ~ 2023-12-31
331,363 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
293,211 GBP2023-12-31
Accelerated tax depreciation
192,384 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
670,000 GBP2022-12-31
Development expenditure
33,074 GBP2022-12-31
Intangible Assets - Gross Cost
703,074 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
670,000 GBP2023-12-31
670,000 GBP2022-12-31
Development expenditure
9,928 GBP2023-12-31
3,313 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
679,928 GBP2023-12-31
673,313 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
6,615 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,615 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
23,146 GBP2023-12-31
29,761 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
838,037 GBP2023-12-31
791,376 GBP2022-12-31
Motor vehicles
1,048,321 GBP2023-12-31
475,396 GBP2022-12-31
Other
1,903,716 GBP2023-12-31
1,903,716 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,790,074 GBP2023-12-31
3,170,488 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-25,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-25,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
597,447 GBP2023-12-31
525,151 GBP2022-12-31
Motor vehicles
348,423 GBP2023-12-31
147,559 GBP2022-12-31
Other
354,070 GBP2023-12-31
202,326 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,299,940 GBP2023-12-31
875,036 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
72,296 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
212,742 GBP2023-01-01 ~ 2023-12-31
Other
151,744 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
436,782 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-11,878 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-11,878 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
240,590 GBP2023-12-31
266,225 GBP2022-12-31
Motor vehicles
699,898 GBP2023-12-31
327,837 GBP2022-12-31
Other
1,549,646 GBP2023-12-31
1,701,390 GBP2022-12-31
Finished Goods/Goods for Resale
2,260,858 GBP2023-12-31
2,089,711 GBP2022-12-31
Trade Debtors/Trade Receivables
2,534,250 GBP2023-12-31
2,680,453 GBP2022-12-31
Amounts Owed By Related Parties
90,977 GBP2023-12-31
1,490,072 GBP2022-12-31
Other Debtors
119,113 GBP2023-12-31
119,113 GBP2022-12-31
Called-up share capital (not paid)
19,254 GBP2023-12-31
26,097 GBP2022-12-31
Prepayments
431,764 GBP2023-12-31
350,218 GBP2022-12-31
Amount of corporation tax that is recoverable
138,597 GBP2023-12-31
Debtors
Current
3,333,955 GBP2023-12-31
4,665,953 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
13,461 GBP2023-12-31
287,448 GBP2022-12-31
Trade Creditors/Trade Payables
1,689,205 GBP2023-12-31
1,443,090 GBP2022-12-31
Taxation/Social Security Payable
285,960 GBP2023-12-31
316,642 GBP2022-12-31
Other Creditors
86,913 GBP2023-12-31
64,344 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
586,068 GBP2022-12-31
Bank Borrowings
Current
90,233 GBP2022-12-31
Other Remaining Borrowings
Current
13,461 GBP2023-12-31
197,215 GBP2022-12-31
Total Borrowings
Current
13,461 GBP2023-12-31
287,448 GBP2022-12-31
Bank Borrowings
Non-current
225,581 GBP2022-12-31
Other Remaining Borrowings
Non-current
360,487 GBP2022-12-31
Total Borrowings
Non-current
586,068 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
93,729 GBP2023-12-31
7,796 GBP2022-12-31
Between two and five year
341,022 GBP2023-12-31
3,898 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
434,751 GBP2023-12-31
11,694 GBP2022-12-31