Turnover/Revenue
23,461,475 GBP2023-01-01 ~ 2023-12-31
20,929,422 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-15,965,389 GBP2023-01-01 ~ 2023-12-31
-14,072,278 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,496,086 GBP2023-01-01 ~ 2023-12-31
6,857,144 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,824,058 GBP2023-01-01 ~ 2023-12-31
-6,267,700 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,360 GBP2023-01-01 ~ 2023-12-31
431 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
622,906 GBP2023-01-01 ~ 2023-12-31
535,787 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
455,838 GBP2023-01-01 ~ 2023-12-31
466,944 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
203,850 GBP2023-12-31
257,850 GBP2022-12-31
Property, Plant & Equipment
1,647,082 GBP2023-12-31
1,529,072 GBP2022-12-31
Investment Property
1,749,000 GBP2023-12-31
1,749,000 GBP2022-12-31
Fixed Assets
3,599,932 GBP2023-12-31
3,535,922 GBP2022-12-31
Total Inventories
4,857,880 GBP2023-12-31
4,373,266 GBP2022-12-31
Debtors
Current
5,110,338 GBP2023-12-31
4,669,782 GBP2022-12-31
Cash at bank and in hand
649,453 GBP2023-12-31
1,853 GBP2022-12-31
Current Assets
10,617,671 GBP2023-12-31
9,044,901 GBP2022-12-31
Net Current Assets/Liabilities
3,749,426 GBP2023-12-31
3,626,703 GBP2022-12-31
Total Assets Less Current Liabilities
7,349,358 GBP2023-12-31
7,162,625 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,402,771 GBP2023-12-31
-1,488,947 GBP2022-12-31
Net Assets/Liabilities
5,726,697 GBP2023-12-31
5,470,859 GBP2022-12-31
Equity
Called up share capital
1,800 GBP2023-12-31
1,800 GBP2022-12-31
1,800 GBP2021-12-31
Revaluation reserve
98,278 GBP2023-12-31
100,046 GBP2022-12-31
102,004 GBP2021-12-31
Other miscellaneous reserve
198,006 GBP2023-12-31
198,006 GBP2022-12-31
198,006 GBP2021-12-31
Retained earnings (accumulated losses)
5,428,413 GBP2023-12-31
5,170,807 GBP2022-12-31
4,901,905 GBP2021-12-31
Equity
5,726,697 GBP2023-12-31
5,470,859 GBP2022-12-31
5,203,915 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
455,838 GBP2023-01-01 ~ 2023-12-31
466,944 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2023-01-01 ~ 2023-12-31
-200,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-200,000 GBP2023-01-01 ~ 2023-12-31
-200,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
206,346 GBP2023-01-01 ~ 2023-12-31
144,565 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,838,698 GBP2023-01-01 ~ 2023-12-31
4,425,438 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
332,819 GBP2023-01-01 ~ 2023-12-31
314,798 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,270,157 GBP2023-01-01 ~ 2023-12-31
4,830,918 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
232023-01-01 ~ 2023-12-31
222022-01-01 ~ 2022-12-31
Average Number of Employees
1552023-01-01 ~ 2023-12-31
1512022-01-01 ~ 2022-12-31
Director Remuneration
363,018 GBP2023-01-01 ~ 2023-12-31
322,384 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
21,650 GBP2023-01-01 ~ 2023-12-31
21,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,071 GBP2023-01-01 ~ 2023-12-31
23,535 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
155,727 GBP2023-01-01 ~ 2023-12-31
101,800 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
153,845 GBP2023-12-31
134,313 GBP2022-12-31
Deferred Tax Liabilities
225,846 GBP2023-12-31
206,314 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
540,000 GBP2023-12-31
540,000 GBP2022-12-31
Intangible Assets - Gross Cost
540,000 GBP2023-12-31
540,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
336,150 GBP2023-12-31
282,150 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
336,150 GBP2023-12-31
282,150 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
54,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
54,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
203,850 GBP2023-12-31
257,850 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,494,580 GBP2023-12-31
1,469,897 GBP2022-12-31
Tools/Equipment for furniture and fittings
366,831 GBP2023-12-31
325,835 GBP2022-12-31
Office equipment
141,887 GBP2023-12-31
137,177 GBP2022-12-31
Motor vehicles
565,784 GBP2023-12-31
398,859 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,569,082 GBP2023-12-31
2,331,768 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-139,972 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-139,972 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
421,305 GBP2023-12-31
354,952 GBP2022-12-31
Tools/Equipment for furniture and fittings
195,090 GBP2023-12-31
171,205 GBP2022-12-31
Office equipment
123,030 GBP2023-12-31
108,959 GBP2022-12-31
Motor vehicles
182,575 GBP2023-12-31
167,580 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
922,000 GBP2023-12-31
802,696 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
66,353 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
23,885 GBP2023-01-01 ~ 2023-12-31
Office equipment
14,071 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
102,037 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
206,346 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-87,042 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-87,042 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,073,275 GBP2023-12-31
1,114,945 GBP2022-12-31
Tools/Equipment for furniture and fittings
171,741 GBP2023-12-31
154,630 GBP2022-12-31
Office equipment
18,857 GBP2023-12-31
28,218 GBP2022-12-31
Motor vehicles
383,209 GBP2023-12-31
231,279 GBP2022-12-31
Investment Property - Fair Value Model
1,749,000 GBP2022-12-31
Other types of inventories not specified separately
4,857,880 GBP2023-12-31
4,373,266 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
3,991,386 GBP2023-12-31
3,499,514 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
825,581 GBP2023-12-31
826,278 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,110,338 GBP2023-12-31
4,669,782 GBP2022-12-31
Cash and Cash Equivalents
649,453 GBP2023-12-31
1,853 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,066,400 GBP2023-12-31
908,639 GBP2022-12-31
Non-current, Amounts falling due after one year
1,402,771 GBP2023-12-31
1,488,947 GBP2022-12-31
Bank Borrowings
Current
128,349 GBP2023-12-31
140,056 GBP2022-12-31
Bank Overdrafts
Current
669,852 GBP2023-12-31
154,010 GBP2022-12-31
Other Remaining Borrowings
Current
262,625 GBP2023-12-31
584,073 GBP2022-12-31
Total Borrowings
Current
1,066,400 GBP2023-12-31
908,639 GBP2022-12-31
Bank Borrowings
Non-current
1,369,449 GBP2023-12-31
1,488,947 GBP2022-12-31
Total Borrowings
Non-current
1,402,771 GBP2023-12-31
1,488,947 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
219,890 GBP2023-12-31
202,819 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,400 shares2023-12-31
1,400 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
400 shares2023-12-31
400 shares2022-12-31
Number of Shares Issued (Fully Paid)
1,800 shares2023-12-31
1,800 shares2022-12-31
Nominal value of allotted share capital
1,800 GBP2023-01-01 ~ 2023-12-31
1,800 GBP2022-01-01 ~ 2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
5,574 GBP2023-12-31
30,500 GBP2022-12-31
Minimum gross finance lease payments owing
38,896 GBP2023-12-31
30,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
295,978 GBP2023-12-31
284,270 GBP2022-12-31
Between two and five year
370,990 GBP2023-12-31
162,253 GBP2022-12-31
More than five year
214,888 GBP2023-12-31
59,477 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
881,856 GBP2023-12-31
506,000 GBP2022-12-31