Average Number of Employees
442023-01-01 ~ 2023-12-31
452022-01-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
10,297,074 GBP2023-01-01 ~ 2023-12-31
12,455,637 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,036,769 GBP2023-01-01 ~ 2023-12-31
-8,548,270 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,260,305 GBP2023-01-01 ~ 2023-12-31
3,907,367 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,088,418 GBP2023-01-01 ~ 2023-12-31
-1,274,416 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,474,561 GBP2023-01-01 ~ 2023-12-31
-2,606,734 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-302,674 GBP2023-01-01 ~ 2023-12-31
26,217 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-371,765 GBP2023-01-01 ~ 2023-12-31
-185,724 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-373,871 GBP2023-01-01 ~ 2023-12-31
-169,538 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-373,871 GBP2023-01-01 ~ 2023-12-31
-169,538 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
408,609 GBP2023-12-31
485,185 GBP2022-12-31
Total Inventories
2,458,729 GBP2023-12-31
3,086,589 GBP2022-12-31
Debtors
Current
2,256,036 GBP2023-12-31
1,833,312 GBP2022-12-31
Cash at bank and in hand
202,157 GBP2023-12-31
120,696 GBP2022-12-31
Current Assets
4,916,922 GBP2023-12-31
5,040,597 GBP2022-12-31
Net Current Assets/Liabilities
4,151,926 GBP2023-12-31
4,384,442 GBP2022-12-31
Total Assets Less Current Liabilities
4,560,535 GBP2023-12-31
4,869,627 GBP2022-12-31
Net Assets/Liabilities
4,357,687 GBP2023-12-31
4,731,558 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
4,357,685 GBP2023-12-31
4,731,556 GBP2022-12-31
4,901,094 GBP2021-12-31
Equity
4,357,687 GBP2023-12-31
4,731,558 GBP2022-12-31
4,901,096 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-373,871 GBP2023-01-01 ~ 2023-12-31
-169,538 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-159,704 GBP2023-12-31
-68,299 GBP2022-12-31
Director Remuneration
49,817 GBP2023-01-01 ~ 2023-12-31
45,226 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-87,439 GBP2023-01-01 ~ 2023-12-31
-35,288 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
28,524 GBP2023-12-31
28,524 GBP2022-12-31
Plant and equipment
773,096 GBP2023-12-31
700,619 GBP2022-12-31
Furniture and fittings
1,371,176 GBP2023-12-31
1,377,375 GBP2022-12-31
Motor vehicles
723,265 GBP2023-12-31
723,265 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,896,061 GBP2023-12-31
2,829,783 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-96,283 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-13,227 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-109,510 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
24,891 GBP2023-12-31
24,891 GBP2022-12-31
Plant and equipment
569,712 GBP2023-12-31
579,596 GBP2022-12-31
Furniture and fittings
1,204,723 GBP2023-12-31
1,065,042 GBP2022-12-31
Motor vehicles
688,126 GBP2023-12-31
675,069 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,487,452 GBP2023-12-31
2,344,598 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
64,555 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
139,681 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
13,057 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
217,293 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-74,439 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-74,439 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
3,633 GBP2023-12-31
3,633 GBP2022-12-31
Plant and equipment
203,384 GBP2023-12-31
121,023 GBP2022-12-31
Furniture and fittings
166,453 GBP2023-12-31
312,333 GBP2022-12-31
Motor vehicles
35,139 GBP2023-12-31
48,196 GBP2022-12-31
Finished Goods
2,458,729 GBP2023-12-31
3,086,589 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,037,566 GBP2023-12-31
932,919 GBP2022-12-31
Other Debtors
Current
803,445 GBP2023-12-31
730,994 GBP2022-12-31
Prepayments/Accrued Income
Current
415,025 GBP2023-12-31
169,399 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,256,036 GBP2023-12-31
1,833,312 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
189,704 GBP2023-12-31
98,299 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
27,757 GBP2023-12-31
75,661 GBP2022-12-31
Trade Creditors/Trade Payables
Current
260,780 GBP2023-12-31
144,390 GBP2022-12-31
Corporation Tax Payable
Current
183 GBP2022-12-31
Other Taxation & Social Security Payable
Current
258,968 GBP2023-12-31
299,912 GBP2022-12-31
Other Creditors
Current
5,338 GBP2023-12-31
6,306 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
22,449 GBP2023-12-31
31,404 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
42,500 GBP2023-12-31
70,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
90,173 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
30,000 GBP2023-12-31
30,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
189,704 GBP2023-12-31
98,299 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
30,000 GBP2023-12-31
30,000 GBP2022-12-31
Non-current, Between two and five year
12,500 GBP2023-12-31
40,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
90,173 GBP2023-12-31
hire purchase agreements
117,930 GBP2023-12-31
75,661 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
70,175 GBP2023-12-31
68,069 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20 shares2023-12-31