Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
24,707,138 GBP2023-01-01 ~ 2023-12-31
25,806,394 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
21,827,345 GBP2023-01-01 ~ 2023-12-31
22,718,286 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,879,793 GBP2023-01-01 ~ 2023-12-31
3,088,108 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
205,110 GBP2023-01-01 ~ 2023-12-31
231,096 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,483,113 GBP2023-01-01 ~ 2023-12-31
2,611,108 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
371,731 GBP2023-01-01 ~ 2023-12-31
302,661 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,951 GBP2023-01-01 ~ 2023-12-31
1,163 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
286,932 GBP2023-01-01 ~ 2023-12-31
293,440 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
93,750 GBP2023-01-01 ~ 2023-12-31
10,384 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
67,433 GBP2023-01-01 ~ 2023-12-31
36,649 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
26,317 GBP2023-01-01 ~ 2023-12-31
-26,265 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
26,317 GBP2023-01-01 ~ 2023-12-31
-26,265 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,675,713 GBP2023-12-31
2,783,224 GBP2022-12-31
Total Inventories
8,890,616 GBP2023-12-31
7,208,413 GBP2022-12-31
Debtors
1,351,323 GBP2023-12-31
738,096 GBP2022-12-31
Cash at bank and in hand
313,189 GBP2023-12-31
272,941 GBP2022-12-31
Current Assets
10,555,128 GBP2023-12-31
8,219,450 GBP2022-12-31
Creditors
Current
10,755,007 GBP2023-12-31
8,594,629 GBP2022-12-31
Net Current Assets/Liabilities
-199,879 GBP2023-12-31
-375,179 GBP2022-12-31
Total Assets Less Current Liabilities
2,475,834 GBP2023-12-31
2,408,045 GBP2022-12-31
Net Assets/Liabilities
2,336,346 GBP2023-12-31
2,310,029 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,286,346 GBP2023-12-31
2,260,029 GBP2022-12-31
2,286,294 GBP2021-12-31
Equity
2,336,346 GBP2023-12-31
2,310,029 GBP2022-12-31
2,336,294 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
26,317 GBP2023-01-01 ~ 2023-12-31
-26,265 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,349,379 GBP2023-01-01 ~ 2023-12-31
1,470,959 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
153,566 GBP2023-01-01 ~ 2023-12-31
181,699 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,150 GBP2023-01-01 ~ 2023-12-31
54,293 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,564,095 GBP2023-01-01 ~ 2023-12-31
1,706,951 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
292023-01-01 ~ 2023-12-31
292022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
285,854 GBP2023-01-01 ~ 2023-12-31
274,200 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
50,000 GBP2023-01-01 ~ 2023-12-31
18,750 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
23,438 GBP2023-01-01 ~ 2023-12-31
1,973 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,257,947 GBP2023-12-31
3,233,644 GBP2022-12-31
Plant and equipment
270,188 GBP2023-12-31
201,924 GBP2022-12-31
Furniture and fittings
99,314 GBP2023-12-31
95,828 GBP2022-12-31
Motor vehicles
569,753 GBP2023-12-31
556,235 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,197,202 GBP2023-12-31
4,087,631 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,600 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-68,987 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-71,587 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
964,444 GBP2023-12-31
807,303 GBP2022-12-31
Plant and equipment
166,214 GBP2023-12-31
142,731 GBP2022-12-31
Furniture and fittings
82,017 GBP2023-12-31
72,936 GBP2022-12-31
Motor vehicles
308,814 GBP2023-12-31
281,437 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,521,489 GBP2023-12-31
1,304,407 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
157,141 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
26,083 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,081 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
93,549 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
285,854 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,600 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-66,172 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-68,772 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
2,293,503 GBP2023-12-31
2,426,341 GBP2022-12-31
Plant and equipment
103,974 GBP2023-12-31
59,193 GBP2022-12-31
Furniture and fittings
17,297 GBP2023-12-31
22,892 GBP2022-12-31
Motor vehicles
260,939 GBP2023-12-31
274,798 GBP2022-12-31
Merchandise
1,723,452 GBP2023-12-31
1,734,771 GBP2022-12-31
Raw Materials
7,167,164 GBP2023-12-31
5,473,642 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,081,826 GBP2023-12-31
692,032 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
174,596 GBP2023-12-31
Other Debtors
Current
11,554 GBP2023-12-31
11,593 GBP2022-12-31
Prepayments
Current
81,517 GBP2023-12-31
34,471 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,349,493 GBP2023-12-31
738,096 GBP2022-12-31
Other Debtors
Non-current
1,830 GBP2023-12-31
Trade Creditors/Trade Payables
Current
225,031 GBP2023-12-31
158,224 GBP2022-12-31
Corporation Tax Payable
Current
50,000 GBP2023-12-31
-18,250 GBP2022-12-31
Other Taxation & Social Security Payable
Current
41,268 GBP2023-12-31
159,084 GBP2022-12-31
Accrued Liabilities
Current
214,655 GBP2023-12-31
742,834 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,151 GBP2023-12-31
1,151 GBP2022-12-31
Between one and five year
4,029 GBP2023-12-31
4,604 GBP2022-12-31
More than five year
576 GBP2022-12-31
All periods
5,180 GBP2023-12-31
6,331 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
139,488 GBP2023-12-31
98,016 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
26,317 GBP2023-01-01 ~ 2023-12-31