Cost of Sales
-60,440,860 GBP2023-01-01 ~ 2023-12-31
-58,268,398 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,756,069 GBP2023-01-01 ~ 2023-12-31
-2,831,307 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-22,827,172 GBP2023-01-01 ~ 2023-12-31
-20,540,734 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,463,702 GBP2023-01-01 ~ 2023-12-31
5,925 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-10,517 GBP2023-01-01 ~ 2023-12-31
-72,931 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,283,713 GBP2023-01-01 ~ 2023-12-31
577,802 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,335,088 GBP2023-01-01 ~ 2023-12-31
568,177 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
3,083,362 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment
2,746,981 GBP2023-12-31
2,508,639 GBP2022-12-31
Fixed Assets - Investments
748,291 GBP2023-12-31
14,439,179 GBP2022-12-31
Fixed Assets
6,578,634 GBP2023-12-31
16,947,818 GBP2022-12-31
Debtors
13,768,299 GBP2023-12-31
24,608,989 GBP2022-12-31
Cash at bank and in hand
4,239,563 GBP2023-12-31
1,223,715 GBP2022-12-31
Current Assets
29,071,447 GBP2023-12-31
36,417,875 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-22,247,058 GBP2023-12-31
-37,714,582 GBP2022-12-31
Net Current Assets/Liabilities
6,824,389 GBP2023-12-31
-1,296,707 GBP2022-12-31
Total Assets Less Current Liabilities
13,403,023 GBP2023-12-31
15,651,111 GBP2022-12-31
Net Assets/Liabilities
13,081,023 GBP2023-12-31
15,416,111 GBP2022-12-31
Equity
Called up share capital
300 GBP2023-12-31
300 GBP2022-12-31
300 GBP2021-12-31
Retained earnings (accumulated losses)
13,080,723 GBP2023-12-31
15,415,811 GBP2022-12-31
14,847,634 GBP2021-12-31
Equity
13,081,023 GBP2023-12-31
15,416,111 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,335,088 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
50,943 GBP2023-01-01 ~ 2023-12-31
41,474 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
3322023-01-01 ~ 2023-12-31
2932022-01-01 ~ 2022-12-31
Wages/Salaries
10,382,229 GBP2023-01-01 ~ 2023-12-31
9,087,400 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
383,514 GBP2023-01-01 ~ 2023-12-31
320,378 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
11,800,173 GBP2023-01-01 ~ 2023-12-31
10,297,824 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
87,000 GBP2023-01-01 ~ 2023-12-31
-26,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
3,333,364 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
250,002 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
250,002 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
443,703 GBP2023-12-31
438,703 GBP2022-12-31
Improvements to leasehold property
1,977,493 GBP2023-12-31
1,883,210 GBP2022-12-31
Plant and equipment
877,352 GBP2023-12-31
628,074 GBP2022-12-31
Furniture and fittings
3,761,099 GBP2023-12-31
3,563,385 GBP2022-12-31
Computers
569,776 GBP2023-12-31
463,295 GBP2022-12-31
Motor vehicles
448,089 GBP2023-12-31
296,617 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,077,512 GBP2023-12-31
7,273,284 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-19,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-19,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
93,878 GBP2023-12-31
71,776 GBP2022-12-31
Improvements to leasehold property
1,459,560 GBP2023-12-31
1,218,985 GBP2022-12-31
Plant and equipment
568,802 GBP2023-12-31
518,451 GBP2022-12-31
Furniture and fittings
2,704,767 GBP2023-12-31
2,529,412 GBP2022-12-31
Computers
219,672 GBP2023-12-31
172,214 GBP2022-12-31
Motor vehicles
283,852 GBP2023-12-31
253,807 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,330,531 GBP2023-12-31
4,764,645 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
22,102 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
240,575 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
50,351 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
175,355 GBP2023-01-01 ~ 2023-12-31
Computers
47,458 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
44,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
580,791 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-14,905 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-14,905 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
349,825 GBP2023-12-31
366,927 GBP2022-12-31
Improvements to leasehold property
517,933 GBP2023-12-31
664,225 GBP2022-12-31
Plant and equipment
308,550 GBP2023-12-31
109,623 GBP2022-12-31
Furniture and fittings
1,056,332 GBP2023-12-31
1,033,973 GBP2022-12-31
Computers
350,104 GBP2023-12-31
291,081 GBP2022-12-31
Motor vehicles
164,237 GBP2023-12-31
42,810 GBP2022-12-31
Finished Goods/Goods for Resale
11,063,585 GBP2023-12-31
10,585,171 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
9,330,811 GBP2023-12-31
9,011,374 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,065,835 GBP2023-12-31
11,906,900 GBP2022-12-31
Other Debtors
Current
267,206 GBP2023-12-31
0 GBP2022-12-31
Prepayments/Accrued Income
Current
3,104,447 GBP2023-12-31
3,690,715 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
13,768,299 GBP2023-12-31
24,608,989 GBP2022-12-31
Trade Creditors/Trade Payables
Current
7,516,301 GBP2023-12-31
11,746,477 GBP2022-12-31
Amounts owed to group undertakings
Current
6,495,963 GBP2023-12-31
23,011,542 GBP2022-12-31
Corporation Tax Payable
Current
122,069 GBP2023-12-31
35,625 GBP2022-12-31
Other Taxation & Social Security Payable
Current
264,108 GBP2023-12-31
573,436 GBP2022-12-31
Other Creditors
Current
531,909 GBP2023-12-31
181,714 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
7,316,708 GBP2023-12-31
2,165,788 GBP2022-12-31
Creditors
Current
22,247,058 GBP2023-12-31
37,714,582 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,759,482 GBP2023-12-31
3,408,712 GBP2022-12-31
Between two and five year
10,234,836 GBP2023-12-31
9,812,280 GBP2022-12-31
More than five year
1,509,741 GBP2023-12-31
2,433,532 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
15,504,059 GBP2023-12-31
15,654,524 GBP2022-12-31