Average Number of Employees
362023-01-01 ~ 2023-12-31
352022-04-01 ~ 2022-12-31
Turnover/Revenue
33,382,856 GBP2023-01-01 ~ 2023-12-31
16,977,989 GBP2022-04-01 ~ 2022-12-31
Cost of Sales
-23,205,254 GBP2023-01-01 ~ 2023-12-31
-12,346,043 GBP2022-04-01 ~ 2022-12-31
Gross Profit/Loss
10,177,602 GBP2023-01-01 ~ 2023-12-31
4,631,946 GBP2022-04-01 ~ 2022-12-31
Distribution Costs
-3,200,184 GBP2023-01-01 ~ 2023-12-31
-1,331,513 GBP2022-04-01 ~ 2022-12-31
Administrative Expenses
-5,391,824 GBP2023-01-01 ~ 2023-12-31
-2,452,214 GBP2022-04-01 ~ 2022-12-31
Operating Profit/Loss
1,585,594 GBP2023-01-01 ~ 2023-12-31
848,219 GBP2022-04-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,074 GBP2023-01-01 ~ 2023-12-31
461 GBP2022-04-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,506,549 GBP2023-01-01 ~ 2023-12-31
822,147 GBP2022-04-01 ~ 2022-12-31
Profit/Loss
1,213,174 GBP2023-01-01 ~ 2023-12-31
647,854 GBP2022-04-01 ~ 2022-12-31
Comprehensive Income/Expense
1,213,174 GBP2023-01-01 ~ 2023-12-31
647,854 GBP2022-04-01 ~ 2022-12-31
Fixed Assets
1,102,907 GBP2023-12-31
1,382,925 GBP2022-12-31
Total Inventories
10,034,069 GBP2023-12-31
5,038,163 GBP2022-12-31
Debtors
Current
4,319,533 GBP2023-12-31
972,764 GBP2022-12-31
Cash at bank and in hand
1,711,102 GBP2023-12-31
2,504,701 GBP2022-12-31
Current Assets
16,064,704 GBP2023-12-31
8,515,628 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,982,049 GBP2023-12-31
Net Current Assets/Liabilities
7,082,655 GBP2023-12-31
5,851,778 GBP2022-12-31
Total Assets Less Current Liabilities
8,185,562 GBP2023-12-31
7,234,703 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-601,778 GBP2023-12-31
-846,014 GBP2022-12-31
Net Assets/Liabilities
7,523,830 GBP2023-12-31
6,310,656 GBP2022-12-31
Equity
Called up share capital
111 GBP2023-12-31
111 GBP2022-12-31
111 GBP2022-04-01
Retained earnings (accumulated losses)
7,523,719 GBP2023-12-31
6,310,545 GBP2022-12-31
5,662,691 GBP2022-04-01
Equity
7,523,830 GBP2023-12-31
6,310,656 GBP2022-12-31
5,662,802 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
1,213,174 GBP2023-01-01 ~ 2023-12-31
647,854 GBP2022-04-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,213,174 GBP2023-01-01 ~ 2023-12-31
647,854 GBP2022-04-01 ~ 2022-12-31
Audit Fees/Expenses
23,250 GBP2023-01-01 ~ 2023-12-31
16,000 GBP2022-04-01 ~ 2022-12-31
Wages/Salaries
1,829,898 GBP2023-01-01 ~ 2023-12-31
964,590 GBP2022-04-01 ~ 2022-12-31
Social Security Costs
174,392 GBP2023-01-01 ~ 2023-12-31
115,015 GBP2022-04-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,032,571 GBP2023-01-01 ~ 2023-12-31
1,091,739 GBP2022-04-01 ~ 2022-12-31
Director Remuneration
157,867 GBP2022-04-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
354,039 GBP2023-01-01 ~ 2023-12-31
156,208 GBP2022-04-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
317,749 GBP2023-12-31
317,749 GBP2022-12-31
Computer software
34,211 GBP2023-12-31
34,211 GBP2022-12-31
Intangible Assets - Gross Cost
374,091 GBP2023-12-31
371,641 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
232,318 GBP2023-12-31
113,065 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
250,986 GBP2023-12-31
126,140 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
119,253 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
124,846 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
129,740 GBP2023-12-31
62,561 GBP2022-12-31
Computers
27,752 GBP2023-12-31
28,780 GBP2022-12-31
Other
912,673 GBP2023-12-31
912,673 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,335,489 GBP2023-12-31
1,258,841 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Computers
-7,522 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-8,813 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
4,216 GBP2022-12-31
Computers
16,862 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
121,417 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
25,498 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
8,202 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
242,417 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-6,953 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,147 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
28,520 GBP2023-12-31
Computers
18,111 GBP2023-12-31
Other
273,802 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
355,687 GBP2023-12-31
Raw materials and consumables
325,282 GBP2023-12-31
173,505 GBP2022-12-31
Finished Goods/Goods for Resale
9,708,787 GBP2023-12-31
4,864,658 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
515,031 GBP2023-12-31
330,815 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
493,556 GBP2023-12-31
441,090 GBP2022-12-31
Other Debtors
Current
685,695 GBP2023-12-31
86,535 GBP2022-12-31
Prepayments/Accrued Income
Current
2,625,251 GBP2023-12-31
114,324 GBP2022-12-31
Bank Overdrafts
-1,561,584 GBP2023-12-31
Cash and Cash Equivalents
149,518 GBP2023-12-31
2,504,701 GBP2022-12-31
Bank Overdrafts
Current
1,561,584 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,576,247 GBP2023-12-31
2,223,664 GBP2022-12-31
Amounts owed to group undertakings
Current
26,073 GBP2022-12-31
Corporation Tax Payable
Current
285,174 GBP2023-12-31
Other Taxation & Social Security Payable
Current
116,407 GBP2023-12-31
66,077 GBP2022-12-31
Other Creditors
Current
100,636 GBP2023-12-31
108,703 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,097,766 GBP2023-12-31
147,041 GBP2022-12-31
Creditors
Current
8,982,049 GBP2023-12-31
2,663,850 GBP2022-12-31
Non-current
601,778 GBP2023-12-31
846,014 GBP2022-12-31
Net Deferred Tax Liability/Asset
59,954 GBP2023-12-31
78,033 GBP2022-12-31
6,103 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-18,079 GBP2023-01-01 ~ 2023-12-31
71,930 GBP2022-04-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
59,954 GBP2023-12-31
78,033 GBP2022-12-31
Deferred Tax Liabilities
59,954 GBP2023-12-31
78,033 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2023-12-31
50 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50 shares2023-12-31
50 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
11 shares2023-12-31
11 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31