Average Number of Employees
342023-01-01 ~ 2023-12-31
342022-01-01 ~ 2022-12-31
Turnover/Revenue
10,883,473 GBP2023-01-01 ~ 2023-12-31
13,133,589 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,708,484 GBP2023-01-01 ~ 2023-12-31
-8,678,967 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,174,989 GBP2023-01-01 ~ 2023-12-31
4,454,622 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,100,479 GBP2023-01-01 ~ 2023-12-31
-1,850,490 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,074,510 GBP2023-01-01 ~ 2023-12-31
2,604,132 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
47,554 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,075,970 GBP2023-01-01 ~ 2023-12-31
2,552,632 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
809,667 GBP2023-01-01 ~ 2023-12-31
2,053,503 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,166,022 GBP2023-12-31
1,200,322 GBP2022-12-31
Total Inventories
859,084 GBP2023-12-31
730,797 GBP2022-12-31
Debtors
Current
4,172,796 GBP2023-12-31
5,030,965 GBP2022-12-31
Cash at bank and in hand
1,572,284 GBP2023-12-31
976,846 GBP2022-12-31
Current Assets
6,604,164 GBP2023-12-31
6,738,608 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,191,937 GBP2023-12-31
-1,495,762 GBP2022-12-31
Net Current Assets/Liabilities
5,412,227 GBP2023-12-31
5,242,846 GBP2022-12-31
Total Assets Less Current Liabilities
6,578,249 GBP2023-12-31
6,443,168 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-467,492 GBP2023-12-31
-549,277 GBP2022-12-31
Net Assets/Liabilities
6,085,022 GBP2023-12-31
5,875,355 GBP2022-12-31
Equity
Called up share capital
500 GBP2023-12-31
500 GBP2022-12-31
500 GBP2022-01-01
Retained earnings (accumulated losses)
6,084,522 GBP2023-12-31
5,874,855 GBP2022-12-31
4,918,852 GBP2022-01-01
Equity
6,085,022 GBP2023-12-31
5,875,355 GBP2022-12-31
4,919,352 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
809,667 GBP2023-01-01 ~ 2023-12-31
2,053,503 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2023-01-01 ~ 2023-12-31
-1,097,500 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-600,000 GBP2023-01-01 ~ 2023-12-31
-1,097,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152023-01-01 ~ 2023-12-31
Motor vehicles
202023-01-01 ~ 2023-12-31
Furniture and fittings
152023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,425 GBP2023-01-01 ~ 2023-12-31
11,295 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,016,377 GBP2023-01-01 ~ 2023-12-31
1,075,918 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
98,655 GBP2023-01-01 ~ 2023-12-31
104,895 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,158,215 GBP2023-01-01 ~ 2023-12-31
1,222,150 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
245,378 GBP2023-01-01 ~ 2023-12-31
233,181 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
7,199 GBP2023-01-01 ~ 2023-12-31
11,632 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
253,068 GBP2023-01-01 ~ 2023-12-31
485,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,155,500 GBP2023-12-31
1,155,500 GBP2022-12-31
Motor vehicles
27,990 GBP2023-12-31
58,984 GBP2022-12-31
Furniture and fittings
247,026 GBP2023-12-31
216,602 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,430,516 GBP2023-12-31
1,431,086 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-30,994 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-30,994 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
58,984 GBP2022-12-31
Furniture and fittings
33,120 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
230,764 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
18,504 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
64,724 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-30,994 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-30,994 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
27,990 GBP2023-12-31
Furniture and fittings
51,624 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
264,494 GBP2023-12-31
Property, Plant & Equipment
Buildings
970,620 GBP2023-12-31
1,016,840 GBP2022-12-31
Furniture and fittings
195,402 GBP2023-12-31
183,482 GBP2022-12-31
Finished Goods/Goods for Resale
859,084 GBP2023-12-31
730,797 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,391,478 GBP2023-12-31
2,562,308 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,294,369 GBP2023-12-31
1,294,369 GBP2022-12-31
Other Debtors
Current
456,403 GBP2023-12-31
1,135,253 GBP2022-12-31
Prepayments/Accrued Income
Current
30,546 GBP2023-12-31
39,035 GBP2022-12-31
Bank Borrowings
Current
81,785 GBP2023-12-31
79,252 GBP2022-12-31
Trade Creditors/Trade Payables
Current
251,808 GBP2023-12-31
253,154 GBP2022-12-31
Corporation Tax Payable
Current
166,137 GBP2023-12-31
494,530 GBP2022-12-31
Taxation/Social Security Payable
Current
147,373 GBP2023-12-31
70,627 GBP2022-12-31
Other Creditors
Current
34,198 GBP2023-12-31
133,430 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
510,636 GBP2023-12-31
464,769 GBP2022-12-31
Creditors
Current
1,191,937 GBP2023-12-31
1,495,762 GBP2022-12-31
Bank Borrowings
Non-current
467,492 GBP2023-12-31
549,277 GBP2022-12-31
Current, Amounts falling due within one year
81,785 GBP2023-12-31
79,252 GBP2022-12-31
Non-current, Between one and two years
77,858 GBP2023-12-31
81,785 GBP2022-12-31
Non-current, Between two and five year
267,619 GBP2023-12-31
467,492 GBP2022-12-31
Total Borrowings
549,277 GBP2023-12-31
628,529 GBP2022-12-31
Net Deferred Tax Liability/Asset
-25,735 GBP2023-12-31
-18,536 GBP2022-12-31
-6,904 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-7,199 GBP2023-01-01 ~ 2023-12-31
-11,632 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-26,650 GBP2023-12-31
-18,536 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2023-12-31
500 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31