Average Number of Employees
02023-01-01 ~ 2023-12-31
Turnover/Revenue
7,882,839 GBP2023-01-01 ~ 2023-12-31
10,764,393 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,072,417 GBP2023-01-01 ~ 2023-12-31
-7,035,522 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,810,422 GBP2023-01-01 ~ 2023-12-31
3,728,871 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-602,053 GBP2023-01-01 ~ 2023-12-31
-659,839 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,398,926 GBP2023-01-01 ~ 2023-12-31
-1,513,898 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-190,557 GBP2023-01-01 ~ 2023-12-31
1,555,134 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-299,436 GBP2023-01-01 ~ 2023-12-31
1,553,387 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-306,652 GBP2023-01-01 ~ 2023-12-31
1,203,128 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
801,479 GBP2023-12-31
1,017,029 GBP2022-12-31
Property, Plant & Equipment
497,219 GBP2023-12-31
542,229 GBP2022-12-31
Fixed Assets
1,298,698 GBP2023-12-31
1,559,258 GBP2022-12-31
Total Inventories
5,007,498 GBP2023-12-31
5,065,556 GBP2022-12-31
Debtors
1,466,526 GBP2023-12-31
1,873,709 GBP2022-12-31
Cash at bank and in hand
634,203 GBP2023-12-31
172,955 GBP2022-12-31
Current Assets
7,108,227 GBP2023-12-31
7,112,220 GBP2022-12-31
Creditors
Amounts falling due within one year
-2,753,929 GBP2023-12-31
-2,991,504 GBP2022-12-31
Net Current Assets/Liabilities
4,354,298 GBP2023-12-31
4,120,716 GBP2022-12-31
Total Assets Less Current Liabilities
5,652,996 GBP2023-12-31
5,679,974 GBP2022-12-31
Net Assets/Liabilities
5,320,143 GBP2023-12-31
5,626,809 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Retained earnings (accumulated losses)
1,770,579 GBP2023-12-31
2,077,245 GBP2022-12-31
874,117 GBP2021-12-31
Equity
5,320,143 GBP2023-12-31
5,626,809 GBP2022-12-31
4,423,681 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-306,652 GBP2023-01-01 ~ 2023-12-31
1,203,128 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-306,652 GBP2023-01-01 ~ 2023-12-31
1,203,128 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-306,652 GBP2023-01-01 ~ 2023-12-31
1,203,128 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
45,007 GBP2023-01-01 ~ 2023-12-31
38,788 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.202023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,475 GBP2023-01-01 ~ 2023-12-31
12,110 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,673,126 GBP2023-01-01 ~ 2023-12-31
2,902,627 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,026 GBP2023-01-01 ~ 2023-12-31
95,534 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,775,152 GBP2023-01-01 ~ 2023-12-31
2,998,161 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
175,914 GBP2023-01-01 ~ 2023-12-31
108,750 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,927 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
2,090,487 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
130,032 GBP2023-12-31
Intangible Assets - Gross Cost
2,220,519 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,376,238 GBP2023-12-31
1,167,189 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
42,802 GBP2023-12-31
36,300 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,419,040 GBP2023-12-31
1,203,489 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
209,049 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
6,502 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
215,551 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
714,249 GBP2023-12-31
923,298 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
87,230 GBP2023-12-31
93,732 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
462,285 GBP2023-12-31
462,285 GBP2022-12-31
Land and buildings, Short leasehold
77,809 GBP2023-12-31
94,882 GBP2022-12-31
Plant and equipment
96,157 GBP2023-12-31
96,157 GBP2022-12-31
Tools/Equipment for furniture and fittings
67,446 GBP2023-12-31
67,446 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
703,697 GBP2023-12-31
720,770 GBP2022-12-31
Property, Plant & Equipment - Disposals
-17,073 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
49,534 GBP2023-12-31
41,645 GBP2022-12-31
Land and buildings, Short leasehold
33,987 GBP2023-12-31
27,519 GBP2022-12-31
Plant and equipment
64,044 GBP2023-12-31
60,658 GBP2022-12-31
Tools/Equipment for furniture and fittings
58,913 GBP2023-12-31
48,721 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
206,478 GBP2023-12-31
178,543 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
7,889 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Short leasehold
23,541 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
3,386 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
10,192 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
45,008 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-17,073 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
412,751 GBP2023-12-31
420,640 GBP2022-12-31
Land and buildings, Short leasehold
43,822 GBP2023-12-31
67,363 GBP2022-12-31
Plant and equipment
32,113 GBP2023-12-31
35,499 GBP2022-12-31
Tools/Equipment for furniture and fittings
8,533 GBP2023-12-31
18,725 GBP2022-12-31
Finished Goods
5,007,498 GBP2023-12-31
5,065,556 GBP2022-12-31
Trade Debtors/Trade Receivables
932,310 GBP2023-12-31
801,695 GBP2022-12-31
Prepayments/Accrued Income
77,666 GBP2023-12-31
61,733 GBP2022-12-31
Other Debtors
194,191 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
698,345 GBP2023-12-31
1,951,275 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
143,217 GBP2023-12-31
203,386 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
152,557 GBP2023-12-31
349,249 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
223,932 GBP2023-12-31
59,175 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
21,152 GBP2023-12-31
19,179 GBP2022-12-31
Other Creditors
Amounts falling due within one year
57,259 GBP2023-12-31
369,554 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
22,691 GBP2023-12-31
46,930 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
19,179 GBP2022-12-31
Between one and five year
22,691 GBP2023-12-31
46,930 GBP2022-12-31
Minimum gross finance lease payments owing
43,843 GBP2023-12-31
66,109 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
43,843 GBP2023-12-31
66,109 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
10,162 GBP2023-12-31
Deferred Tax Liabilities
10,162 GBP2023-12-31
6,235 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31