Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
18,862,620 GBP2023-01-01 ~ 2023-12-31
12,320,459 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
11,635,557 GBP2023-01-01 ~ 2023-12-31
7,687,664 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,227,063 GBP2023-01-01 ~ 2023-12-31
4,632,795 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,425,240 GBP2023-01-01 ~ 2023-12-31
2,475,677 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,801,823 GBP2023-01-01 ~ 2023-12-31
2,421,778 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,341 GBP2023-01-01 ~ 2023-12-31
201 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
30,296 GBP2023-01-01 ~ 2023-12-31
1,101 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,777,868 GBP2023-01-01 ~ 2023-12-31
2,420,878 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
926,509 GBP2023-01-01 ~ 2023-12-31
-72,580 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,851,359 GBP2023-01-01 ~ 2023-12-31
2,493,458 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,851,359 GBP2023-01-01 ~ 2023-12-31
2,493,458 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
494,644 GBP2023-12-31
76,178 GBP2022-12-31
Fixed Assets - Investments
798 GBP2023-12-31
827 GBP2022-12-31
Fixed Assets
495,442 GBP2023-12-31
77,005 GBP2022-12-31
Total Inventories
1,479,250 GBP2023-12-31
1,179,820 GBP2022-12-31
Debtors
11,764,079 GBP2023-12-31
7,898,168 GBP2022-12-31
Cash at bank and in hand
1,094,802 GBP2023-12-31
1,475,193 GBP2022-12-31
Current Assets
14,338,131 GBP2023-12-31
10,553,181 GBP2022-12-31
Creditors
Current
12,113,200 GBP2023-12-31
7,981,394 GBP2022-12-31
Net Current Assets/Liabilities
2,224,931 GBP2023-12-31
2,571,787 GBP2022-12-31
Total Assets Less Current Liabilities
2,720,373 GBP2023-12-31
2,648,792 GBP2022-12-31
Creditors
Non-current
-18,333 GBP2023-12-31
-28,333 GBP2022-12-31
Net Assets/Liabilities
2,653,317 GBP2023-12-31
2,601,958 GBP2022-12-31
Equity
Called up share capital
200,000 GBP2023-12-31
200,000 GBP2022-12-31
200,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,453,317 GBP2023-12-31
2,401,958 GBP2022-12-31
1,908,500 GBP2021-12-31
Equity
2,653,317 GBP2023-12-31
2,601,958 GBP2022-12-31
2,108,500 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,800,000 GBP2023-01-01 ~ 2023-12-31
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,800,000 GBP2023-01-01 ~ 2023-12-31
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,851,359 GBP2023-01-01 ~ 2023-12-31
2,493,458 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,591,846 GBP2023-01-01 ~ 2023-12-31
2,767,213 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
387,799 GBP2023-01-01 ~ 2023-12-31
265,071 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,866 GBP2023-01-01 ~ 2023-12-31
60,089 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,074,511 GBP2023-01-01 ~ 2023-12-31
3,092,373 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
722023-01-01 ~ 2023-12-31
512022-01-01 ~ 2022-12-31
Director Remuneration
2,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
70,608 GBP2023-01-01 ~ 2023-12-31
34,673 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
868,491 GBP2023-01-01 ~ 2023-12-31
-85,410 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
30,222 GBP2023-01-01 ~ 2023-12-31
12,830 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
565,282 GBP2023-12-31
458,711 GBP2022-12-31
Furniture and fittings
133,929 GBP2023-12-31
77,195 GBP2022-12-31
Motor vehicles
62,739 GBP2023-12-31
34,940 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,059,920 GBP2023-12-31
570,846 GBP2022-12-31
Improvements to leasehold property
297,970 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
452,530 GBP2023-12-31
410,810 GBP2022-12-31
Furniture and fittings
71,435 GBP2023-12-31
48,918 GBP2022-12-31
Motor vehicles
41,311 GBP2023-12-31
34,940 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
565,276 GBP2023-12-31
494,668 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
41,720 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
22,517 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,371 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
70,608 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
297,970 GBP2023-12-31
Plant and equipment
112,752 GBP2023-12-31
47,901 GBP2022-12-31
Furniture and fittings
62,494 GBP2023-12-31
28,277 GBP2022-12-31
Motor vehicles
21,428 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
798 GBP2023-12-31
827 GBP2022-12-31
Investments in Group Undertakings
798 GBP2023-12-31
827 GBP2022-12-31
Merchandise
1,479,250 GBP2023-12-31
1,179,820 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
10,045,910 GBP2023-12-31
5,793,695 GBP2022-12-31
Other Debtors
Current
1,332,018 GBP2023-12-31
845,731 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
57,614 GBP2023-12-31
85,410 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
219,182 GBP2023-12-31
194,120 GBP2022-12-31
Prepayments/Accrued Income
Current
920,945 GBP2022-12-31
Prepayments
Current
109,355 GBP2023-12-31
58,267 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
11,764,079 GBP2023-12-31
7,898,168 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,149,396 GBP2023-12-31
1,980,301 GBP2022-12-31
Amounts owed to group undertakings
Current
5,204,969 GBP2023-12-31
3,877,255 GBP2022-12-31
Corporation Tax Payable
Current
808,175 GBP2023-12-31
Other Taxation & Social Security Payable
Current
144,438 GBP2023-12-31
88,739 GBP2022-12-31
Other Creditors
Current
23,041 GBP2023-12-31
14,879 GBP2022-12-31
Accrued Liabilities
Current
3,649,142 GBP2023-12-31
1,153,097 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
18,333 GBP2023-12-31
28,333 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Non-current, Between two and five year
18,333 GBP2023-12-31
28,333 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
225,000 GBP2023-12-31
301,990 GBP2022-12-31
Between one and five year
900,000 GBP2023-12-31
900,000 GBP2022-12-31
More than five year
562,500 GBP2023-12-31
675,000 GBP2022-12-31
All periods
1,687,500 GBP2023-12-31
1,876,990 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
48,723 GBP2023-12-31
18,501 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
182,000 shares2023-12-31
Class 2 ordinary share
18,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,851,359 GBP2023-01-01 ~ 2023-12-31