Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Class 3 ordinary share
02023-01-01 ~ 2023-12-31
Intangible Assets
678,153 GBP2023-12-31
858,361 GBP2022-12-31
Property, Plant & Equipment
601,542 GBP2023-12-31
782,359 GBP2022-12-31
Fixed Assets - Investments
515,399 GBP2023-12-31
486,817 GBP2022-12-31
Fixed Assets
1,795,094 GBP2023-12-31
2,127,537 GBP2022-12-31
Total Inventories
5,129,966 GBP2023-12-31
4,562,325 GBP2022-12-31
Debtors
5,164,287 GBP2023-12-31
5,782,628 GBP2022-12-31
Cash at bank and in hand
60,015 GBP2023-12-31
427,044 GBP2022-12-31
Current Assets
10,354,268 GBP2023-12-31
10,771,997 GBP2022-12-31
Net Current Assets/Liabilities
3,553,477 GBP2023-12-31
4,680,437 GBP2022-12-31
Total Assets Less Current Liabilities
5,348,571 GBP2023-12-31
6,807,974 GBP2022-12-31
Net Assets/Liabilities
4,321,719 GBP2023-12-31
5,040,927 GBP2022-12-31
Equity
Called up share capital
121 GBP2023-12-31
121 GBP2022-12-31
121 GBP2021-12-31
Share premium
152,688 GBP2023-12-31
152,688 GBP2022-12-31
152,688 GBP2021-12-31
Retained earnings (accumulated losses)
4,168,910 GBP2023-12-31
4,888,118 GBP2022-12-31
5,101,765 GBP2021-12-31
Equity
4,321,719 GBP2023-12-31
5,040,927 GBP2022-12-31
5,254,574 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-947,499 GBP2023-01-01 ~ 2023-12-31
-996,261 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-947,499 GBP2023-01-01 ~ 2023-12-31
-996,261 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
228,291 GBP2023-01-01 ~ 2023-12-31
782,614 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
228,291 GBP2023-01-01 ~ 2023-12-31
782,614 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
662023-01-01 ~ 2023-12-31
702022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
959,505 GBP2023-12-31
959,505 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
284,768 GBP2023-12-31
241,054 GBP2022-12-31
Computer software
373,503 GBP2023-12-31
356,912 GBP2022-12-31
Intangible Assets - Gross Cost
1,617,776 GBP2023-12-31
1,557,471 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
428,806 GBP2023-12-31
332,854 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
237,730 GBP2023-12-31
214,142 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
939,623 GBP2023-12-31
699,110 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
95,952 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
23,588 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
240,513 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
530,699 GBP2023-12-31
626,651 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
47,038 GBP2023-12-31
26,912 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,028,108 GBP2023-12-31
991,563 GBP2022-12-31
Plant and equipment
165,538 GBP2023-12-31
223,613 GBP2022-12-31
Furniture and fittings
140,823 GBP2023-12-31
156,708 GBP2022-12-31
Motor vehicles
49,991 GBP2023-12-31
49,991 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,384,460 GBP2023-12-31
1,421,875 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-58,075 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-48,217 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-106,292 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
574,641 GBP2023-12-31
472,263 GBP2022-12-31
Plant and equipment
117,521 GBP2023-12-31
81,734 GBP2022-12-31
Furniture and fittings
69,994 GBP2023-12-31
75,425 GBP2022-12-31
Motor vehicles
20,762 GBP2023-12-31
10,094 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
782,918 GBP2023-12-31
639,516 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
102,378 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
48,655 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
42,786 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
10,668 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
204,487 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-12,868 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-48,217 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-61,085 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
453,467 GBP2023-12-31
519,300 GBP2022-12-31
Plant and equipment
48,017 GBP2023-12-31
141,879 GBP2022-12-31
Furniture and fittings
70,829 GBP2023-12-31
81,283 GBP2022-12-31
Motor vehicles
29,229 GBP2023-12-31
39,897 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
1,651 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
84,102 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
6,601 GBP2022-12-31
Under hire purchased contracts or finance leases
453,207 GBP2022-12-31
Investments in Group Undertakings
58 GBP2023-12-31
58 GBP2022-12-31
Amounts invested in assets
515,399 GBP2023-12-31
486,817 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
58 GBP2022-12-31
Finished Goods
5,129,966 GBP2023-12-31
4,562,325 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,397,292 GBP2023-12-31
2,686,670 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
473,442 GBP2023-12-31
474,012 GBP2022-12-31
Other Debtors
Current
34,000 GBP2023-12-31
89,698 GBP2022-12-31
Prepayments/Accrued Income
Current
339,682 GBP2023-12-31
272,273 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
5,164,287 GBP2023-12-31
5,782,628 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,321,354 GBP2023-12-31
3,300,587 GBP2022-12-31
Other Remaining Borrowings
Current
385,174 GBP2023-12-31
385,173 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
17,598 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,756,494 GBP2023-12-31
1,426,123 GBP2022-12-31
Corporation Tax Payable
Current
163,667 GBP2023-12-31
270,054 GBP2022-12-31
Other Taxation & Social Security Payable
Current
296,953 GBP2023-12-31
100,262 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
318,231 GBP2023-12-31
314,858 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
750,000 GBP2023-12-31
1,250,000 GBP2022-12-31
Other Remaining Borrowings
Non-current
276,852 GBP2023-12-31
512,026 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
250,000 GBP2023-12-31
750,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,114 GBP2023-12-31
6,014 GBP2022-12-31
Between one and five year
14,742 GBP2023-12-31
16,456 GBP2022-12-31
More than five year
2,400 GBP2022-12-31
All periods
18,856 GBP2023-12-31
24,870 GBP2022-12-31
Bank Borrowings
Secured
3,071,354 GBP2023-12-31
4,550,587 GBP2022-12-31
Total Borrowings
Secured
3,071,354 GBP2023-12-31
4,568,185 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
5,021 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,227 shares2023-12-31
Class 2 ordinary share
16 shares2023-12-31
Class 3 ordinary share
300 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
228,291 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
228,291 GBP2023-01-01 ~ 2023-12-31