Average Number of Employees
522023-01-01 ~ 2023-12-31
662022-01-01 ~ 2022-12-31
Profit/Loss
307,330 GBP2023-01-01 ~ 2023-12-31
16,980 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
44,395 GBP2023-12-31
63,505 GBP2022-12-31
Turnover/Revenue
21,933,476 GBP2023-01-01 ~ 2023-12-31
31,646,266 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
19,104,704 GBP2023-01-01 ~ 2023-12-31
27,825,249 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,828,772 GBP2023-01-01 ~ 2023-12-31
3,821,017 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,162,569 GBP2023-01-01 ~ 2023-12-31
3,647,030 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-333,797 GBP2023-01-01 ~ 2023-12-31
173,987 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,329 GBP2023-01-01 ~ 2023-12-31
6 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
2,971 GBP2023-01-01 ~ 2023-12-31
120,096 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-326,439 GBP2023-01-01 ~ 2023-12-31
53,897 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-19,109 GBP2023-01-01 ~ 2023-12-31
36,917 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-307,330 GBP2023-01-01 ~ 2023-12-31
16,980 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-188,000 GBP2023-01-01 ~ 2023-12-31
-642,500 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
5,017,839 GBP2023-12-31
5,513,169 GBP2022-12-31
6,138,689 GBP2021-12-31
Property, Plant & Equipment
393,388 GBP2023-12-31
512,291 GBP2022-12-31
Total Inventories
4,797,126 GBP2023-12-31
5,378,306 GBP2022-12-31
Debtors
1,928,862 GBP2023-12-31
2,446,030 GBP2022-12-31
Cash at bank and in hand
567,803 GBP2023-12-31
102,735 GBP2022-12-31
Current Assets
7,293,791 GBP2023-12-31
7,927,071 GBP2022-12-31
Creditors
Amounts falling due within one year
2,594,744 GBP2023-12-31
2,832,487 GBP2022-12-31
Net Current Assets/Liabilities
4,699,047 GBP2023-12-31
5,094,584 GBP2022-12-31
Total Assets Less Current Liabilities
5,092,435 GBP2023-12-31
5,606,875 GBP2022-12-31
Net Assets/Liabilities
5,048,040 GBP2023-12-31
5,543,370 GBP2022-12-31
Equity
Called up share capital
30,201 GBP2023-12-31
30,201 GBP2022-12-31
Equity
5,048,040 GBP2023-12-31
5,543,370 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.102023-01-01 ~ 2023-12-31
Furniture and fittings
0.252023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
127,399 GBP2023-01-01 ~ 2023-12-31
139,196 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
482023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Wages/Salaries
1,862,628 GBP2023-01-01 ~ 2023-12-31
2,259,152 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
179,013 GBP2023-01-01 ~ 2023-12-31
238,744 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,457 GBP2023-01-01 ~ 2023-12-31
74,648 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,107,098 GBP2023-01-01 ~ 2023-12-31
2,572,544 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
8,000 GBP2023-01-01 ~ 2023-12-31
24,707 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-19,109 GBP2023-01-01 ~ 2023-12-31
-1,058 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-81,610 GBP2023-01-01 ~ 2023-12-31
10,240 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
188,000 GBP2023-01-01 ~ 2023-12-31
642,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,021,331 GBP2023-12-31
1,017,931 GBP2022-12-31
Plant and equipment
197,814 GBP2023-12-31
226,086 GBP2022-12-31
Furniture and fittings
443,153 GBP2023-12-31
436,926 GBP2022-12-31
Motor vehicles
69,295 GBP2023-12-31
69,295 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,731,593 GBP2023-12-31
1,750,238 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-30,157 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-30,157 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
749,351 GBP2023-12-31
667,513 GBP2022-12-31
Plant and equipment
167,279 GBP2023-12-31
177,803 GBP2022-12-31
Furniture and fittings
385,016 GBP2023-12-31
366,984 GBP2022-12-31
Motor vehicles
36,559 GBP2023-12-31
25,647 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,338,205 GBP2023-12-31
1,237,947 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
81,838 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
16,617 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
18,032 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
10,912 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
127,399 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-27,141 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-27,141 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
271,980 GBP2023-12-31
350,418 GBP2022-12-31
Plant and equipment
30,535 GBP2023-12-31
48,283 GBP2022-12-31
Furniture and fittings
58,137 GBP2023-12-31
69,942 GBP2022-12-31
Motor vehicles
32,736 GBP2023-12-31
43,648 GBP2022-12-31
Finished Goods
4,797,126 GBP2023-12-31
5,378,306 GBP2022-12-31
Trade Debtors/Trade Receivables
1,723,410 GBP2023-12-31
2,343,794 GBP2022-12-31
Prepayments/Accrued Income
158,219 GBP2023-12-31
62,582 GBP2022-12-31
Other Debtors
47,233 GBP2023-12-31
39,654 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
635,737 GBP2023-12-31
1,750,460 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
67,186 GBP2023-12-31
44,217 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
2,971 GBP2023-12-31
37,975 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
285,895 GBP2023-12-31
570,912 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
331 GBP2023-12-31
1,331 GBP2022-12-31
Deferred Tax Liabilities
44,395 GBP2023-12-31
63,505 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,001 shares2023-12-31
30,001 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
97,586 GBP2023-12-31
172,586 GBP2022-12-31
Between one and five year
5,082 GBP2023-12-31
91,939 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
102,668 GBP2023-12-31
264,525 GBP2022-12-31