Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
109,393,000 GBP2023-01-01 ~ 2023-12-31
47,642,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-101,995,000 GBP2023-01-01 ~ 2023-12-31
-43,295,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,398,000 GBP2023-01-01 ~ 2023-12-31
4,347,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,150,000 GBP2023-01-01 ~ 2023-12-31
-2,071,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,248,000 GBP2023-01-01 ~ 2023-12-31
2,276,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
23,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,210,000 GBP2023-01-01 ~ 2023-12-31
2,276,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-556,000 GBP2023-01-01 ~ 2023-12-31
-487,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,654,000 GBP2023-01-01 ~ 2023-12-31
1,789,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
132,000 GBP2023-12-31
101,000 GBP2022-12-31
Fixed Assets
132,000 GBP2023-12-31
101,000 GBP2022-12-31
Total Inventories
11,574,000 GBP2023-12-31
5,636,000 GBP2022-12-31
Debtors
Current
5,735,000 GBP2023-12-31
4,641,000 GBP2022-12-31
Cash at bank and in hand
904,000 GBP2023-12-31
394,000 GBP2022-12-31
Current Assets
18,213,000 GBP2023-12-31
10,671,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-15,244,000 GBP2023-12-31
-9,174,000 GBP2022-12-31
Net Current Assets/Liabilities
2,969,000 GBP2023-12-31
1,497,000 GBP2022-12-31
Total Assets Less Current Liabilities
3,101,000 GBP2023-12-31
1,598,000 GBP2022-12-31
Net Assets/Liabilities
3,070,000 GBP2023-12-31
1,580,000 GBP2022-12-31
Equity
Share premium
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,020,000 GBP2023-12-31
1,530,000 GBP2022-12-31
-108,000 GBP2022-01-01
Equity
3,070,000 GBP2023-12-31
1,580,000 GBP2022-12-31
-58,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,654,000 GBP2023-01-01 ~ 2023-12-31
1,789,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-164,000 GBP2023-01-01 ~ 2023-12-31
-151,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-164,000 GBP2023-01-01 ~ 2023-12-31
-151,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Motor vehicles
02023-01-01 ~ 2023-12-31
Furniture and fittings
02023-01-01 ~ 2023-12-31
Computers
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
36,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,852,000 GBP2023-01-01 ~ 2023-12-31
1,211,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
306,000 GBP2023-01-01 ~ 2023-12-31
141,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,180,000 GBP2023-01-01 ~ 2023-12-31
1,401,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
25,000 GBP2023-01-01 ~ 2023-12-31
24,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
164,000 GBP2023-01-01 ~ 2023-12-31
151,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
18,000 GBP2023-12-31
14,000 GBP2022-12-31
Motor vehicles
49,000 GBP2023-12-31
30,000 GBP2022-12-31
Furniture and fittings
69,000 GBP2023-12-31
51,000 GBP2022-12-31
Computers
108,000 GBP2023-12-31
60,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
244,000 GBP2023-12-31
155,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,000 GBP2022-12-31
Motor vehicles
1,000 GBP2022-12-31
Furniture and fittings
26,000 GBP2022-12-31
Computers
24,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
53,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
4,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
23,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
12,000 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
20,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
59,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,000 GBP2023-12-31
Motor vehicles
24,000 GBP2023-12-31
Furniture and fittings
38,000 GBP2023-12-31
Computers
44,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
112,000 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
12,000 GBP2023-12-31
11,000 GBP2022-12-31
Motor vehicles
25,000 GBP2023-12-31
29,000 GBP2022-12-31
Furniture and fittings
31,000 GBP2023-12-31
25,000 GBP2022-12-31
Computers
64,000 GBP2023-12-31
36,000 GBP2022-12-31
Finished Goods/Goods for Resale
11,574,000 GBP2023-12-31
5,636,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,486,000 GBP2023-12-31
4,490,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,000 GBP2023-12-31
Other Debtors
Current
224,000 GBP2023-12-31
89,000 GBP2022-12-31
Prepayments/Accrued Income
Current
24,000 GBP2023-12-31
62,000 GBP2022-12-31
Cash and Cash Equivalents
904,000 GBP2023-12-31
394,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,960,000 GBP2023-12-31
1,488,000 GBP2022-12-31
Amounts owed to group undertakings
Current
2,035,000 GBP2023-12-31
714,000 GBP2022-12-31
Corporation Tax Payable
Current
143,000 GBP2023-12-31
474,000 GBP2022-12-31
Taxation/Social Security Payable
Current
101,000 GBP2023-12-31
249,000 GBP2022-12-31
Other Creditors
Current
22,000 GBP2023-12-31
1,429,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
10,636,000 GBP2023-12-31
4,574,000 GBP2022-12-31
Creditors
Current
15,244,000 GBP2023-12-31
9,174,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-31,000 GBP2023-12-31
-18,000 GBP2022-12-31
-4,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-13,000 GBP2023-01-01 ~ 2023-12-31
-14,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-31,000 GBP2023-12-31
-18,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
27,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
02023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
7,000 shares2023-12-31
Par Value of Share
Class 4 ordinary share
02023-01-01 ~ 2023-12-31