Average Number of Employees
972023-01-01 ~ 2023-12-31
1012022-01-01 ~ 2022-12-31
Turnover/Revenue
18,291,879 GBP2023-01-01 ~ 2023-12-31
13,496,913 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-11,259,759 GBP2023-01-01 ~ 2023-12-31
-8,793,500 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,032,120 GBP2023-01-01 ~ 2023-12-31
4,703,413 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,353,389 GBP2023-01-01 ~ 2023-12-31
-2,636,735 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,738,731 GBP2023-01-01 ~ 2023-12-31
2,126,678 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
21,658 GBP2023-01-01 ~ 2023-12-31
2,428 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,760,389 GBP2023-01-01 ~ 2023-12-31
2,129,106 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
10,825,884 GBP2023-12-31
7,949,211 GBP2022-12-31
6,219,543 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,876,673 GBP2023-01-01 ~ 2023-12-31
1,729,668 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,618,749 GBP2023-12-31
1,425,603 GBP2022-12-31
Fixed Assets
1,618,749 GBP2023-12-31
1,425,603 GBP2022-12-31
Total Inventories
3,550,136 GBP2023-12-31
3,728,103 GBP2022-12-31
Debtors
Current
7,268,621 GBP2023-12-31
6,656,922 GBP2022-12-31
Cash at bank and in hand
3,643,784 GBP2023-12-31
2,437,403 GBP2022-12-31
Current Assets
14,462,541 GBP2023-12-31
12,822,428 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,026,953 GBP2023-12-31
-5,095,143 GBP2022-12-31
Net Current Assets/Liabilities
10,435,588 GBP2023-12-31
7,727,285 GBP2022-12-31
Total Assets Less Current Liabilities
12,054,337 GBP2023-12-31
9,152,888 GBP2022-12-31
Net Assets/Liabilities
11,825,884 GBP2023-12-31
8,949,211 GBP2022-12-31
Equity
Called up share capital
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Equity
11,825,884 GBP2023-12-31
8,949,211 GBP2022-12-31
Audit Fees/Expenses
13,575 GBP2023-01-01 ~ 2023-12-31
14,950 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,788,933 GBP2023-01-01 ~ 2023-12-31
3,296,021 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
371,685 GBP2023-01-01 ~ 2023-12-31
365,009 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,298,604 GBP2023-01-01 ~ 2023-12-31
3,743,541 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
335,384 GBP2023-01-01 ~ 2023-12-31
306,871 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
27,217 GBP2023-01-01 ~ 2023-12-31
28,899 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
884,464 GBP2023-01-01 ~ 2023-12-31
404,530 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,275,577 GBP2023-12-31
1,953,325 GBP2022-12-31
Motor vehicles
15,469 GBP2023-12-31
15,469 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,342,034 GBP2023-12-31
3,019,782 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-11,516 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-11,516 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,497,714 GBP2022-12-31
Motor vehicles
15,469 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,594,179 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
129,051 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
140,622 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-11,516 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-11,516 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,615,249 GBP2023-12-31
Motor vehicles
15,469 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,723,285 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
660,328 GBP2023-12-31
455,611 GBP2022-12-31
Raw materials and consumables
710,727 GBP2023-12-31
2,053,483 GBP2022-12-31
Value of work in progress
2,354,298 GBP2023-12-31
1,630,980 GBP2022-12-31
Finished Goods/Goods for Resale
485,111 GBP2023-12-31
43,640 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,848,339 GBP2023-12-31
5,117,082 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,240,389 GBP2023-12-31
1,283,196 GBP2022-12-31
Other Debtors
Current
81,260 GBP2023-12-31
168,060 GBP2022-12-31
Prepayments/Accrued Income
Current
98,633 GBP2023-12-31
88,584 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,914,667 GBP2023-12-31
2,515,810 GBP2022-12-31
Amounts owed to group undertakings
Current
219,136 GBP2023-12-31
1,837,615 GBP2022-12-31
Corporation Tax Payable
Current
573,962 GBP2023-12-31
247,993 GBP2022-12-31
Taxation/Social Security Payable
Current
428,846 GBP2023-12-31
191,270 GBP2022-12-31
Other Creditors
Current
15,000 GBP2023-12-31
15,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
875,342 GBP2023-12-31
287,455 GBP2022-12-31
Creditors
Current
4,026,953 GBP2023-12-31
5,095,143 GBP2022-12-31
Net Deferred Tax Liability/Asset
-124,453 GBP2023-12-31
124,453 GBP2023-12-31
-99,677 GBP2022-12-31
99,677 GBP2022-12-31
-61,077 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-24,776 GBP2023-01-01 ~ 2023-12-31
-38,600 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
135,453 GBP2023-12-31
99,677 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000,000 shares2023-12-31
10,000,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.102023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
84,006 GBP2023-12-31
40,376 GBP2022-12-31
Between one and five year
91,563 GBP2023-12-31
49,394 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
175,569 GBP2023-12-31
89,770 GBP2022-12-31