Average Number of Employees
1082023-01-01 ~ 2023-12-31
1082022-01-01 ~ 2022-12-31
Profit/Loss
289,231 GBP2023-01-01 ~ 2023-12-31
-289,231 GBP2023-01-01 ~ 2023-12-31
605,165 GBP2022-01-01 ~ 2022-12-31
Turnover/Revenue
49,720,277 GBP2023-01-01 ~ 2023-12-31
55,330,604 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
44,318,239 GBP2023-01-01 ~ 2023-12-31
51,338,023 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,402,038 GBP2023-01-01 ~ 2023-12-31
3,992,581 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,786,855 GBP2023-01-01 ~ 2023-12-31
5,768,922 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
424,545 GBP2023-01-01 ~ 2023-12-31
185,382 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
130,819 GBP2023-01-01 ~ 2023-12-31
7,535 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
293,991 GBP2023-01-01 ~ 2023-12-31
179,077 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
583,222 GBP2023-01-01 ~ 2023-12-31
-426,088 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-289,231 GBP2023-01-01 ~ 2023-12-31
605,165 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
6,995,219 GBP2023-12-31
7,284,450 GBP2022-12-31
6,679,285 GBP2021-12-31
Property, Plant & Equipment
448,089 GBP2023-12-31
515,581 GBP2022-12-31
Total Inventories
4,991,946 GBP2023-12-31
7,814,696 GBP2022-12-31
Debtors
34,335,815 GBP2023-12-31
34,211,927 GBP2022-12-31
Cash at bank and in hand
553,628 GBP2023-12-31
482,575 GBP2022-12-31
Current Assets
39,881,389 GBP2023-12-31
42,509,198 GBP2022-12-31
Creditors
Amounts falling due within one year
33,287,259 GBP2023-12-31
35,693,329 GBP2022-12-31
Net Current Assets/Liabilities
6,594,130 GBP2023-12-31
6,815,869 GBP2022-12-31
Total Assets Less Current Liabilities
7,042,219 GBP2023-12-31
7,331,450 GBP2022-12-31
Net Assets/Liabilities
7,042,219 GBP2023-12-31
7,331,450 GBP2022-12-31
Equity
Called up share capital
16,000 GBP2023-12-31
16,000 GBP2022-12-31
Capital redemption reserve
31,000 GBP2023-12-31
31,000 GBP2022-12-31
Equity
7,042,219 GBP2023-12-31
7,331,450 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
160,368 GBP2023-01-01 ~ 2023-12-31
148,918 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252023-01-01 ~ 2023-12-31
Furniture and fittings
0.252023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
482023-01-01 ~ 2023-12-31
482022-01-01 ~ 2022-12-31
Wages/Salaries
3,623,392 GBP2023-01-01 ~ 2023-12-31
3,489,434 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
359,524 GBP2023-01-01 ~ 2023-12-31
335,917 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,480 GBP2023-01-01 ~ 2023-12-31
77,851 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,049,396 GBP2023-01-01 ~ 2023-12-31
3,903,202 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
144,705 GBP2023-01-01 ~ 2023-12-31
139,781 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
69,148 GBP2023-01-01 ~ 2023-12-31
34,025 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
251,000 GBP2023-12-31
251,000 GBP2022-12-31
Plant and equipment
1,412,752 GBP2023-12-31
1,344,679 GBP2022-12-31
Furniture and fittings
27,113 GBP2023-12-31
26,929 GBP2022-12-31
Motor vehicles
210,992 GBP2023-12-31
201,533 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,901,857 GBP2023-12-31
1,824,141 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-15,160 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-15,160 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
159,427 GBP2023-12-31
154,365 GBP2022-12-31
Plant and equipment
1,129,251 GBP2023-12-31
997,732 GBP2022-12-31
Furniture and fittings
26,929 GBP2023-12-31
26,929 GBP2022-12-31
Motor vehicles
138,161 GBP2023-12-31
129,534 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,453,768 GBP2023-12-31
1,308,560 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
5,062 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
131,519 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
23,787 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
160,368 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-15,160 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,160 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
91,573 GBP2023-12-31
96,635 GBP2022-12-31
Plant and equipment
283,501 GBP2023-12-31
346,947 GBP2022-12-31
Furniture and fittings
184 GBP2023-12-31
Motor vehicles
72,831 GBP2023-12-31
71,999 GBP2022-12-31
Raw Materials
4,639,506 GBP2023-12-31
7,381,219 GBP2022-12-31
Value of work in progress
352,440 GBP2023-12-31
433,477 GBP2022-12-31
Trade Debtors/Trade Receivables
9,477,765 GBP2023-12-31
10,342,272 GBP2022-12-31
Prepayments/Accrued Income
612,529 GBP2023-12-31
415,337 GBP2022-12-31
Other Debtors
24,245,521 GBP2023-12-31
23,454,318 GBP2022-12-31
Bank Overdrafts
-6,842 GBP2023-12-31
-1,663,310 GBP2022-12-31
Cash and Cash Equivalents
546,786 GBP2023-12-31
-1,180,735 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
6,842 GBP2023-12-31
1,663,310 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
5,732,443 GBP2023-12-31
4,335,467 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
3,841,113 GBP2023-12-31
6,601,833 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
591,941 GBP2023-12-31
8,719 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
110,585 GBP2023-12-31
1,383,197 GBP2022-12-31
Other Creditors
Amounts falling due within one year
23,004,335 GBP2023-12-31
16,572,725 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,000 shares2023-12-31
8,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
8,000 shares2023-12-31
8,000 shares2022-12-31