Average Number of Employees
2772023-01-01 ~ 2023-12-31
2892022-01-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Property, Plant & Equipment
781,504 GBP2023-12-31
1,570,723 GBP2022-12-31
Fixed Assets - Investments
843,838 GBP2023-12-31
843,838 GBP2022-12-31
Fixed Assets
1,625,342 GBP2023-12-31
2,414,561 GBP2022-12-31
Total Inventories
1,233,766 GBP2023-12-31
1,259,478 GBP2022-12-31
Debtors
4,772,209 GBP2023-12-31
4,433,179 GBP2022-12-31
Cash at bank and in hand
6,375 GBP2023-12-31
2,155 GBP2022-12-31
Current Assets
6,012,350 GBP2023-12-31
5,694,812 GBP2022-12-31
Creditors
Current
4,838,131 GBP2023-12-31
4,805,103 GBP2022-12-31
Net Current Assets/Liabilities
1,174,219 GBP2023-12-31
889,709 GBP2022-12-31
Total Assets Less Current Liabilities
2,799,561 GBP2023-12-31
3,304,270 GBP2022-12-31
Net Assets/Liabilities
2,529,988 GBP2023-12-31
2,613,293 GBP2022-12-31
Equity
Called up share capital
3,016 GBP2023-12-31
3,016 GBP2022-12-31
3,016 GBP2021-12-31
Capital redemption reserve
2,023 GBP2023-12-31
2,023 GBP2022-12-31
2,023 GBP2021-12-31
Retained earnings (accumulated losses)
2,524,949 GBP2023-12-31
2,608,254 GBP2022-12-31
4,450,331 GBP2021-12-31
Equity
2,529,988 GBP2023-12-31
2,613,293 GBP2022-12-31
4,455,370 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-83,305 GBP2023-01-01 ~ 2023-12-31
-1,842,077 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-83,305 GBP2023-01-01 ~ 2023-12-31
-1,842,077 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
311,072 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
311,072 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,129,648 GBP2023-12-31
6,779,767 GBP2022-12-31
Furniture and fittings
363,992 GBP2023-12-31
363,992 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,656,129 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,467,303 GBP2023-12-31
5,436,928 GBP2022-12-31
Furniture and fittings
327,098 GBP2023-12-31
311,101 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
282,355 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
15,997 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,251,980 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
662,345 GBP2023-12-31
1,342,839 GBP2022-12-31
Furniture and fittings
36,894 GBP2023-12-31
52,891 GBP2022-12-31
Land and buildings, Short leasehold
14,821 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
278,986 GBP2023-12-31
278,986 GBP2022-12-31
Computers
629,446 GBP2023-12-31
629,171 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,416,893 GBP2023-12-31
8,066,737 GBP2022-12-31
Property, Plant & Equipment - Disposals
-1,656,129 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
233,000 GBP2023-12-31
217,671 GBP2022-12-31
Computers
607,988 GBP2023-12-31
530,314 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,635,389 GBP2023-12-31
6,496,014 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
15,329 GBP2023-01-01 ~ 2023-12-31
Computers
77,674 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
391,355 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,251,980 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
45,986 GBP2023-12-31
61,315 GBP2022-12-31
Computers
21,458 GBP2023-12-31
98,857 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
724,834 GBP2022-12-31
Investments in Group Undertakings
724,834 GBP2023-12-31
724,834 GBP2022-12-31
Merchandise
617,419 GBP2023-12-31
618,622 GBP2022-12-31
Value of work in progress
553,402 GBP2023-12-31
546,596 GBP2022-12-31
Finished Goods
62,945 GBP2023-12-31
94,260 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,474,142 GBP2023-12-31
2,454,176 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
264,883 GBP2023-12-31
25,739 GBP2022-12-31
Other Debtors
Current
517 GBP2023-12-31
682 GBP2022-12-31
Amounts Owed By Related Parties
1,612,010 GBP2023-12-31
1,612,010 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
350,522 GBP2023-12-31
278,540 GBP2022-12-31
Prepayments/Accrued Income
Current
70,135 GBP2023-12-31
62,032 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,772,209 GBP2023-12-31
4,433,179 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
479,349 GBP2023-12-31
321,778 GBP2022-12-31
Other Remaining Borrowings
Current
267,677 GBP2023-12-31
320,985 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
88,461 GBP2023-12-31
240,036 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,321,912 GBP2023-12-31
1,349,352 GBP2022-12-31
Other Taxation & Social Security Payable
Current
87,608 GBP2023-12-31
17,117 GBP2022-12-31
Other Creditors
Current
1,715,399 GBP2023-12-31
1,915,100 GBP2022-12-31
Loans received from directors
673,402 GBP2023-12-31
487,283 GBP2022-12-31
Accrued Liabilities
Current
204,323 GBP2023-12-31
153,452 GBP2022-12-31
Other Remaining Borrowings
Non-current
249,880 GBP2023-12-31
500,990 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
19,693 GBP2023-12-31
107,991 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
747,026 GBP2023-12-31
642,763 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
108,154 GBP2023-12-31
348,027 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
125,000 GBP2023-12-31
222,500 GBP2022-12-31
Between one and five year
500,000 GBP2023-12-31
500,000 GBP2022-12-31
More than five year
510,416 GBP2023-12-31
635,416 GBP2022-12-31
All periods
1,135,416 GBP2023-12-31
1,357,916 GBP2022-12-31
Bank Overdrafts
Secured
479,349 GBP2023-12-31
321,778 GBP2022-12-31
Total Borrowings
Secured
2,630,239 GBP2023-12-31
2,833,130 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
81,996 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,196 shares2023-12-31
Class 2 ordinary share
1,820 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-83,305 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-83,305 GBP2023-01-01 ~ 2023-12-31