Average Number of Employees
502023-01-01 ~ 2023-12-31
542022-01-01 ~ 2022-12-31
Turnover/Revenue
15,873,982 GBP2023-01-01 ~ 2023-12-31
14,537,308 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,776,432 GBP2023-01-01 ~ 2023-12-31
-6,603,566 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,097,550 GBP2023-01-01 ~ 2023-12-31
7,933,742 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,637,330 GBP2023-01-01 ~ 2023-12-31
-3,308,696 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,347,919 GBP2023-01-01 ~ 2023-12-31
-5,728,887 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,892,761 GBP2023-01-01 ~ 2023-12-31
2,749,455 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,554,434 GBP2023-01-01 ~ 2023-12-31
2,630,568 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,193,355 GBP2023-01-01 ~ 2023-12-31
1,942,421 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
132,120 GBP2023-12-31
Property, Plant & Equipment
97,890 GBP2023-12-31
128,683 GBP2022-12-31
Fixed Assets
230,010 GBP2023-12-31
128,683 GBP2022-12-31
Total Inventories
3,296,580 GBP2023-12-31
2,354,071 GBP2022-12-31
Debtors
Current
18,192,368 GBP2023-12-31
14,088,639 GBP2022-12-31
Cash at bank and in hand
552,987 GBP2023-12-31
113,277 GBP2022-12-31
Current Assets
22,041,935 GBP2023-12-31
16,555,987 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-22,023,770 GBP2023-12-31
-9,244,750 GBP2022-12-31
Net Current Assets/Liabilities
18,165 GBP2023-12-31
7,311,237 GBP2022-12-31
Total Assets Less Current Liabilities
248,175 GBP2023-12-31
7,439,920 GBP2022-12-31
Net Assets/Liabilities
210,408 GBP2023-12-31
7,306,306 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
210,308 GBP2023-12-31
7,306,206 GBP2022-12-31
5,363,785 GBP2022-01-01
Equity
210,408 GBP2023-12-31
7,306,306 GBP2022-12-31
5,363,885 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,193,355 GBP2023-01-01 ~ 2023-12-31
1,942,421 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,193,355 GBP2023-01-01 ~ 2023-12-31
1,942,421 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,193,355 GBP2023-01-01 ~ 2023-12-31
1,942,421 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-8,289,253 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-8,289,253 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-8,289,253 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-8,289,253 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
44,125 GBP2023-01-01 ~ 2023-12-31
42,311 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
552,894 GBP2023-12-31
112,895 GBP2022-12-31
541,470 GBP2022-01-01
Bank Overdrafts
-93 GBP2023-12-31
-382 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332023-01-01 ~ 2023-12-31
Furniture and fittings
332023-01-01 ~ 2023-12-31
Office equipment
332023-01-01 ~ 2023-12-31
Computers
332023-01-01 ~ 2023-12-31
Wages/Salaries
2,375,236 GBP2023-01-01 ~ 2023-12-31
2,077,894 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
523,821 GBP2023-01-01 ~ 2023-12-31
485,182 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,998,723 GBP2023-01-01 ~ 2023-12-31
2,595,019 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
26,767 GBP2023-01-01 ~ 2023-12-31
-1,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
365,292 GBP2023-01-01 ~ 2023-12-31
499,808 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
185,760 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
54,354 GBP2023-12-31
54,354 GBP2022-12-31
Furniture and fittings
17,110 GBP2023-12-31
17,110 GBP2022-12-31
Office equipment
17,132 GBP2023-12-31
17,132 GBP2022-12-31
Computers
143,169 GBP2023-12-31
129,837 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
231,765 GBP2023-12-31
218,433 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,315 GBP2022-12-31
Furniture and fittings
11,570 GBP2022-12-31
Office equipment
11,021 GBP2022-12-31
Computers
62,844 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
89,750 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
1,927 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
2,770 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
34,007 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
44,125 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,736 GBP2023-12-31
Furniture and fittings
13,497 GBP2023-12-31
Office equipment
13,791 GBP2023-12-31
Computers
96,851 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
133,875 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
44,618 GBP2023-12-31
50,039 GBP2022-12-31
Furniture and fittings
3,613 GBP2023-12-31
5,540 GBP2022-12-31
Office equipment
3,341 GBP2023-12-31
6,111 GBP2022-12-31
Computers
46,318 GBP2023-12-31
66,993 GBP2022-12-31
Finished Goods/Goods for Resale
3,296,580 GBP2023-12-31
2,354,071 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
923 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
16,257,191 GBP2023-12-31
8,732,965 GBP2022-12-31
Other Debtors
Current
1,329,623 GBP2023-12-31
4,378,142 GBP2022-12-31
Prepayments/Accrued Income
Current
48,972 GBP2023-12-31
420,027 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
556,582 GBP2023-12-31
556,582 GBP2022-12-31
Bank Overdrafts
Current
93 GBP2023-12-31
382 GBP2022-12-31
Bank Borrowings
Current
141,789 GBP2023-12-31
167,065 GBP2022-12-31
Other Remaining Borrowings
Current
103,630 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,414,358 GBP2023-12-31
1,627,120 GBP2022-12-31
Amounts owed to group undertakings
Current
16,256,064 GBP2023-12-31
1,845,337 GBP2022-12-31
Corporation Tax Payable
Current
1,022,459 GBP2023-12-31
2,463,644 GBP2022-12-31
Taxation/Social Security Payable
Current
170,295 GBP2023-12-31
281,067 GBP2022-12-31
Other Creditors
Current
365,376 GBP2023-12-31
229,355 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,549,706 GBP2023-12-31
2,630,780 GBP2022-12-31
Creditors
Current
22,023,770 GBP2023-12-31
9,244,750 GBP2022-12-31
Bank Borrowings
Non-current
122,614 GBP2022-12-31
Current, Amounts falling due within one year
141,789 GBP2023-12-31
167,065 GBP2022-12-31
Total Borrowings
245,419 GBP2023-12-31
289,679 GBP2022-12-31
Net Deferred Tax Liability/Asset
-37,767 GBP2023-12-31
-11,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-26,767 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-37,877 GBP2023-12-31
-12,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
10,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
284,079 GBP2023-12-31
218,005 GBP2022-12-31
Between one and five year
532,371 GBP2023-12-31
199,797 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
816,450 GBP2023-12-31
417,802 GBP2022-12-31