Cost of Sales
-9,670,405 GBP2023-01-01 ~ 2023-12-31
-10,900,081 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,550,279 GBP2023-01-01 ~ 2023-12-31
-2,612,513 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,701,803 GBP2023-01-01 ~ 2023-12-31
3,140,980 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,249,737 GBP2023-01-01 ~ 2023-12-31
2,525,090 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,249,737 GBP2023-01-01 ~ 2023-12-31
2,525,090 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
50,000 GBP2023-12-31
100,000 GBP2022-12-31
Other
27,679 GBP2023-12-31
35,629 GBP2022-12-31
Intangible Assets
77,679 GBP2023-12-31
135,629 GBP2022-12-31
Property, Plant & Equipment
689,616 GBP2023-12-31
564,756 GBP2022-12-31
Fixed Assets
767,295 GBP2023-12-31
700,385 GBP2022-12-31
Debtors
2,648,332 GBP2023-12-31
2,122,718 GBP2022-12-31
Cash at bank and in hand
816,359 GBP2023-12-31
703,248 GBP2022-12-31
Current Assets
7,295,327 GBP2023-12-31
7,580,570 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,300,479 GBP2023-12-31
-3,911,026 GBP2022-12-31
Net Current Assets/Liabilities
3,994,848 GBP2023-12-31
3,669,544 GBP2022-12-31
Total Assets Less Current Liabilities
4,762,143 GBP2023-12-31
4,369,929 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-27,555 GBP2022-12-31
Net Assets/Liabilities
4,593,078 GBP2023-12-31
4,243,341 GBP2022-12-31
Equity
Called up share capital
400,010 GBP2023-12-31
400,010 GBP2022-12-31
400,010 GBP2021-12-31
Retained earnings (accumulated losses)
4,193,068 GBP2023-12-31
3,843,331 GBP2022-12-31
1,677,991 GBP2021-12-31
Equity
4,593,078 GBP2023-12-31
4,243,341 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,249,737 GBP2023-01-01 ~ 2023-12-31
2,525,090 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-359,750 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-900,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,000 GBP2023-01-01 ~ 2023-12-31
13,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
462023-01-01 ~ 2023-12-31
362022-01-01 ~ 2022-12-31
Wages/Salaries
1,832,285 GBP2023-01-01 ~ 2023-12-31
1,765,996 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
10,133 GBP2023-01-01 ~ 2023-12-31
162,248 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,842,418 GBP2023-01-01 ~ 2023-12-31
1,928,244 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
86,966 GBP2023-01-01 ~ 2023-12-31
96,513 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
70,032 GBP2023-01-01 ~ 2023-12-31
45,304 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,000,000 GBP2022-12-31
Computer software
39,750 GBP2022-12-31
Intangible Assets - Gross Cost
1,039,750 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
950,000 GBP2023-12-31
900,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
962,071 GBP2023-12-31
904,121 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
50,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
57,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
242,698 GBP2023-12-31
242,698 GBP2022-12-31
Plant and equipment
380,405 GBP2023-12-31
447,953 GBP2022-12-31
Motor vehicles
299,305 GBP2023-12-31
218,429 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
922,408 GBP2023-12-31
909,080 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-202,366 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-26,073 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-228,439 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
22,916 GBP2023-12-31
10,782 GBP2022-12-31
Plant and equipment
117,992 GBP2023-12-31
267,684 GBP2022-12-31
Motor vehicles
91,884 GBP2023-12-31
65,858 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
232,792 GBP2023-12-31
344,324 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
12,134 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
45,765 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
39,639 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
97,538 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-195,457 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-13,613 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-209,070 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
219,782 GBP2023-12-31
231,916 GBP2022-12-31
Plant and equipment
262,413 GBP2023-12-31
180,269 GBP2022-12-31
Motor vehicles
207,421 GBP2023-12-31
152,571 GBP2022-12-31
Finished Goods/Goods for Resale
3,830,636 GBP2023-12-31
4,754,604 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,092,429 GBP2023-12-31
1,800,470 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,428,829 GBP2023-12-31
8,074 GBP2022-12-31
Other Debtors
Current
98,567 GBP2023-12-31
282,834 GBP2022-12-31
Prepayments/Accrued Income
Current
28,507 GBP2023-12-31
31,340 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,648,332 GBP2023-12-31
2,122,718 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
202,966 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
29,045 GBP2023-12-31
52,824 GBP2022-12-31
Other Remaining Borrowings
Current
1,126,869 GBP2023-12-31
1,797,368 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,474,369 GBP2023-12-31
1,036,450 GBP2022-12-31
Corporation Tax Payable
Current
108,221 GBP2023-12-31
246,338 GBP2022-12-31
Other Taxation & Social Security Payable
Current
236,657 GBP2023-12-31
297,052 GBP2022-12-31
Other Creditors
Current
273,660 GBP2023-12-31
206,592 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
51,658 GBP2023-12-31
71,436 GBP2022-12-31
Creditors
Current
3,300,479 GBP2023-12-31
3,911,026 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
27,555 GBP2022-12-31
Bank Borrowings
0 GBP2023-12-31
202,966 GBP2022-12-31
Total Borrowings
1,126,869 GBP2023-12-31
2,000,334 GBP2022-12-31
Current
1,126,869 GBP2023-12-31
2,000,334 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
52,824 GBP2022-12-31
Minimum gross finance lease payments owing
80,379 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
21,655 GBP2023-12-31
74,287 GBP2022-12-31