Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
15,327,923 GBP2023-01-01 ~ 2023-12-31
10,429,466 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
9,373,203 GBP2023-01-01 ~ 2023-12-31
6,834,139 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,954,720 GBP2023-01-01 ~ 2023-12-31
3,595,327 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
492,604 GBP2023-01-01 ~ 2023-12-31
575,989 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,598,261 GBP2023-01-01 ~ 2023-12-31
2,548,234 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,886,349 GBP2023-01-01 ~ 2023-12-31
495,257 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
80,551 GBP2023-01-01 ~ 2023-12-31
61,152 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
81,625 GBP2023-01-01 ~ 2023-12-31
82,696 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,878,273 GBP2023-01-01 ~ 2023-12-31
461,438 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
271,691 GBP2023-01-01 ~ 2023-12-31
-15,873 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,606,582 GBP2023-01-01 ~ 2023-12-31
477,311 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,614,082 GBP2023-01-01 ~ 2023-12-31
665,231 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
2 GBP2023-12-31
2 GBP2022-12-31
Property, Plant & Equipment
1,523,142 GBP2023-12-31
1,800,598 GBP2022-12-31
Fixed Assets - Investments
84,955 GBP2023-12-31
84,957 GBP2022-12-31
Fixed Assets
1,608,099 GBP2023-12-31
1,885,557 GBP2022-12-31
Total Inventories
440,016 GBP2023-12-31
450,295 GBP2022-12-31
Debtors
3,851,447 GBP2023-12-31
2,849,030 GBP2022-12-31
Cash at bank and in hand
1,254,824 GBP2023-12-31
1,224,802 GBP2022-12-31
Current Assets
5,546,287 GBP2023-12-31
4,524,127 GBP2022-12-31
Creditors
Current
3,718,471 GBP2023-12-31
2,148,080 GBP2022-12-31
Net Current Assets/Liabilities
1,827,816 GBP2023-12-31
2,376,047 GBP2022-12-31
Total Assets Less Current Liabilities
3,435,915 GBP2023-12-31
4,261,604 GBP2022-12-31
Net Assets/Liabilities
2,659,276 GBP2023-12-31
2,505,194 GBP2022-12-31
Equity
Called up share capital
26,000 GBP2023-12-31
26,000 GBP2022-12-31
26,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,633,276 GBP2023-12-31
2,479,194 GBP2022-12-31
2,248,963 GBP2021-12-31
Equity
2,659,276 GBP2023-12-31
2,505,194 GBP2022-12-31
2,274,963 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,614,082 GBP2023-01-01 ~ 2023-12-31
665,231 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,460,000 GBP2023-01-01 ~ 2023-12-31
-435,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,460,000 GBP2023-01-01 ~ 2023-12-31
-435,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,947,200 GBP2023-01-01 ~ 2023-12-31
4,649,916 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
490,204 GBP2023-01-01 ~ 2023-12-31
430,294 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
168,977 GBP2023-01-01 ~ 2023-12-31
159,908 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,606,381 GBP2023-01-01 ~ 2023-12-31
5,240,118 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1942023-01-01 ~ 2023-12-31
1552022-01-01 ~ 2022-12-31
Director Remuneration
324,842 GBP2023-01-01 ~ 2023-12-31
217,205 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
345,168 GBP2023-01-01 ~ 2023-12-31
407,634 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
30,700 GBP2023-01-01 ~ 2023-12-31
17,934 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
216,577 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
469,568 GBP2023-01-01 ~ 2023-12-31
87,673 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
61,876 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
61,874 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
2 GBP2023-12-31
2 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,307,076 GBP2023-12-31
6,499,531 GBP2022-12-31
Motor vehicles
26,991 GBP2023-12-31
26,991 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,487,347 GBP2023-12-31
6,526,522 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-345,729 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-345,729 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
153,280 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,942,975 GBP2023-12-31
4,714,990 GBP2022-12-31
Motor vehicles
21,230 GBP2023-12-31
10,934 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,964,205 GBP2023-12-31
4,725,924 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
334,872 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
10,296 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
345,168 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-106,887 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-106,887 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
153,280 GBP2023-12-31
Plant and equipment
1,364,101 GBP2023-12-31
1,784,541 GBP2022-12-31
Motor vehicles
5,761 GBP2023-12-31
16,057 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
84,955 GBP2023-12-31
84,957 GBP2022-12-31
Investments in Group Undertakings
84,955 GBP2023-12-31
84,957 GBP2022-12-31
Raw Materials
440,016 GBP2023-12-31
450,295 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,183,408 GBP2023-12-31
2,012,967 GBP2022-12-31
Other Debtors
Current
47,469 GBP2023-12-31
16,081 GBP2022-12-31
Prepayments/Accrued Income
Current
182,891 GBP2023-12-31
92,998 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,413,768 GBP2023-12-31
2,122,046 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
438,720 GBP2022-12-31
Other Remaining Borrowings
Current
70,735 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
9,519 GBP2023-12-31
15,377 GBP2022-12-31
Trade Creditors/Trade Payables
Current
757,568 GBP2023-12-31
537,290 GBP2022-12-31
Amounts owed to group undertakings
Current
1,255,231 GBP2023-12-31
234,433 GBP2022-12-31
Corporation Tax Payable
Current
216,577 GBP2023-12-31
Other Taxation & Social Security Payable
Current
554,597 GBP2023-12-31
452,200 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
854,244 GBP2023-12-31
470,060 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,302,675 GBP2022-12-31
Other Remaining Borrowings
Non-current
141,470 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
10,620 GBP2023-12-31
19,221 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
438,720 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
70,735 GBP2023-12-31
438,720 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
440,029 GBP2022-12-31
Non-current, Between two and five year
862,646 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
10,620 GBP2023-12-31
19,221 GBP2022-12-31
hire purchase agreements
20,139 GBP2023-12-31
34,598 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
244,543 GBP2023-12-31
306,768 GBP2022-12-31
Between one and five year
463,671 GBP2023-12-31
657,836 GBP2022-12-31
More than five year
14,000 GBP2023-12-31
14,000 GBP2022-12-31
All periods
722,214 GBP2023-12-31
978,604 GBP2022-12-31
Bank Borrowings
Secured
1,741,395 GBP2022-12-31
Total Borrowings
Secured
20,139 GBP2023-12-31
1,775,993 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
284,658 GBP2023-12-31
254,663 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
3,900 shares2023-12-31
Class 3 ordinary share
22,100 shares2023-12-31