Cost of Sales
-27,558,000 GBP2023-01-01 ~ 2023-12-31
-30,634,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-3,215,000 GBP2023-01-01 ~ 2023-12-31
-3,138,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,108,000 GBP2023-01-01 ~ 2023-12-31
-8,738,000 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-32,000 GBP2023-01-01 ~ 2023-12-31
-42,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,332,000 GBP2023-01-01 ~ 2023-12-31
1,662,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,028,000 GBP2023-01-01 ~ 2023-12-31
1,314,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
612,000 GBP2023-12-31
731,000 GBP2022-12-31
Other
27,000 GBP2023-12-31
42,000 GBP2022-12-31
Intangible Assets
639,000 GBP2023-12-31
773,000 GBP2022-12-31
Property, Plant & Equipment
192,000 GBP2023-12-31
258,000 GBP2022-12-31
Fixed Assets
831,000 GBP2023-12-31
1,031,000 GBP2022-12-31
Debtors
988,000 GBP2023-12-31
424,000 GBP2022-12-31
Cash at bank and in hand
5,248,000 GBP2023-12-31
7,542,000 GBP2022-12-31
Current Assets
11,450,000 GBP2023-12-31
12,824,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,600,000 GBP2023-12-31
-6,785,000 GBP2022-12-31
Net Current Assets/Liabilities
5,850,000 GBP2023-12-31
6,039,000 GBP2022-12-31
Total Assets Less Current Liabilities
6,681,000 GBP2023-12-31
7,070,000 GBP2022-12-31
Net Assets/Liabilities
5,562,000 GBP2023-12-31
6,590,000 GBP2022-12-31
Equity
Called up share capital
500,000 GBP2023-12-31
500,000 GBP2022-12-31
500,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,062,000 GBP2023-12-31
6,090,000 GBP2022-12-31
6,276,000 GBP2021-12-31
Equity
5,562,000 GBP2023-12-31
6,590,000 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,028,000 GBP2023-01-01 ~ 2023-12-31
1,314,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
692023-01-01 ~ 2023-12-31
762022-01-01 ~ 2022-12-31
Wages/Salaries
3,330,000 GBP2023-01-01 ~ 2023-12-31
3,252,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
230,000 GBP2023-01-01 ~ 2023-12-31
204,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,947,000 GBP2023-01-01 ~ 2023-12-31
3,820,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
118,000 GBP2023-01-01 ~ 2023-12-31
247,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-276,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,194,000 GBP2022-12-31
Intangible Assets - Gross Cost
1,344,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
582,000 GBP2023-12-31
463,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
705,000 GBP2023-12-31
571,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
119,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
134,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
954,000 GBP2023-12-31
950,000 GBP2022-12-31
Furniture and fittings
431,000 GBP2023-12-31
420,000 GBP2022-12-31
Computers
760,000 GBP2023-12-31
752,000 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
15,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,145,000 GBP2023-12-31
2,137,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-15,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-15,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
851,000 GBP2023-12-31
824,000 GBP2022-12-31
Furniture and fittings
363,000 GBP2023-12-31
329,000 GBP2022-12-31
Computers
739,000 GBP2023-12-31
724,000 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
2,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,953,000 GBP2023-12-31
1,879,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
27,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
34,000 GBP2023-01-01 ~ 2023-12-31
Computers
15,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
1,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
77,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-3,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
103,000 GBP2023-12-31
126,000 GBP2022-12-31
Furniture and fittings
68,000 GBP2023-12-31
91,000 GBP2022-12-31
Computers
21,000 GBP2023-12-31
28,000 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
13,000 GBP2022-12-31
Finished Goods/Goods for Resale
5,214,000 GBP2023-12-31
4,858,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
443,000 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
89,000 GBP2023-12-31
82,000 GBP2022-12-31
Prepayments/Accrued Income
Current
180,000 GBP2023-12-31
342,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
712,000 GBP2023-12-31
424,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,209,000 GBP2023-12-31
1,564,000 GBP2022-12-31
Amounts owed to group undertakings
Current
2,011,000 GBP2023-12-31
1,206,000 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
244,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
263,000 GBP2023-12-31
289,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,117,000 GBP2023-12-31
3,482,000 GBP2022-12-31
Creditors
Current
5,600,000 GBP2023-12-31
6,785,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1,000 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
412,000 GBP2023-12-31
346,000 GBP2022-12-31
Between two and five year
1,011,000 GBP2023-12-31
925,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,423,000 GBP2023-12-31
1,271,000 GBP2022-12-31