Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
35,753,952 GBP2023-01-01 ~ 2023-12-31
34,967,605 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
34,555,029 GBP2023-01-01 ~ 2023-12-31
34,066,839 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,198,923 GBP2023-01-01 ~ 2023-12-31
900,766 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,307,410 GBP2023-01-01 ~ 2023-12-31
1,043,300 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-75,861 GBP2023-01-01 ~ 2023-12-31
-120,887 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,235 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
65,567 GBP2023-01-01 ~ 2023-12-31
51,224 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
181,550 GBP2023-01-01 ~ 2023-12-31
37,919 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-170,757 GBP2023-01-01 ~ 2023-12-31
-1,106 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
352,307 GBP2023-01-01 ~ 2023-12-31
39,025 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
40,125 GBP2023-12-31
44,625 GBP2022-12-31
Property, Plant & Equipment
10,311,850 GBP2023-12-31
9,996,668 GBP2022-12-31
Fixed Assets - Investments
5,779,441 GBP2023-12-31
5,116,785 GBP2022-12-31
Fixed Assets
16,131,416 GBP2023-12-31
15,158,078 GBP2022-12-31
Total Inventories
6,061,026 GBP2023-12-31
6,137,070 GBP2022-12-31
Debtors
5,801,676 GBP2023-12-31
5,124,208 GBP2022-12-31
Cash at bank and in hand
1,336 GBP2023-12-31
59,637 GBP2022-12-31
Current Assets
11,864,038 GBP2023-12-31
11,320,915 GBP2022-12-31
Creditors
Current
6,482,458 GBP2023-12-31
5,687,493 GBP2022-12-31
Net Current Assets/Liabilities
5,381,580 GBP2023-12-31
5,633,422 GBP2022-12-31
Total Assets Less Current Liabilities
21,512,996 GBP2023-12-31
20,791,500 GBP2022-12-31
Net Assets/Liabilities
19,874,391 GBP2023-12-31
19,522,084 GBP2022-12-31
Equity
19,874,391 GBP2023-12-31
19,522,084 GBP2022-12-31
Bank Overdrafts
-1,269,298 GBP2023-12-31
-949,419 GBP2022-12-31
-21,600 GBP2021-12-31
Wages/Salaries
6,679,859 GBP2023-01-01 ~ 2023-12-31
6,925,725 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
600,335 GBP2023-01-01 ~ 2023-12-31
637,144 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
117,812 GBP2023-01-01 ~ 2023-12-31
124,021 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,398,006 GBP2023-01-01 ~ 2023-12-31
7,686,890 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2562023-01-01 ~ 2023-12-31
3072022-01-01 ~ 2022-12-31
Director Remuneration
76,737 GBP2023-01-01 ~ 2023-12-31
76,581 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
580,985 GBP2023-01-01 ~ 2023-12-31
448,602 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,750 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
45,388 GBP2023-01-01 ~ 2023-12-31
7,205 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
66,750 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
26,625 GBP2023-12-31
22,125 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
4,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
40,125 GBP2023-12-31
44,625 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,772,759 GBP2023-12-31
4,411,897 GBP2022-12-31
Plant and equipment
16,479,907 GBP2023-12-31
16,214,452 GBP2022-12-31
Motor vehicles
1,252,788 GBP2023-12-31
1,192,107 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
25,069,140 GBP2023-12-31
24,382,142 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-28,176 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-1,122,295 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-243,819 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,394,290 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
389,990 GBP2023-12-31
344,942 GBP2022-12-31
Plant and equipment
11,945,387 GBP2023-12-31
11,707,369 GBP2022-12-31
Motor vehicles
627,038 GBP2023-12-31
626,722 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
14,757,290 GBP2023-12-31
14,385,474 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
45,048 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
882,226 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
143,663 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,159,371 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-644,208 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-143,347 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-787,555 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
4,382,769 GBP2023-12-31
4,066,955 GBP2022-12-31
Plant and equipment
4,534,520 GBP2023-12-31
4,507,083 GBP2022-12-31
Motor vehicles
625,750 GBP2023-12-31
565,385 GBP2022-12-31
Merchandise
5,063,271 GBP2023-12-31
4,929,052 GBP2022-12-31
Raw Materials
501,486 GBP2023-12-31
574,109 GBP2022-12-31
Value of work in progress
496,269 GBP2023-12-31
617,847 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,696,864 GBP2023-12-31
4,486,569 GBP2022-12-31
Other Debtors
Current
404,606 GBP2023-12-31
88,702 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
196,816 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
321,700 GBP2023-12-31
348,529 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,801,676 GBP2023-12-31
5,124,208 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,380,240 GBP2023-12-31
1,064,888 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
621,830 GBP2023-12-31
617,805 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,589,940 GBP2023-12-31
3,153,314 GBP2022-12-31
Other Taxation & Social Security Payable
Current
167,081 GBP2023-12-31
164,890 GBP2022-12-31
Accrued Liabilities
Current
705,059 GBP2023-12-31
666,688 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
70,786 GBP2023-12-31
178,360 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,086,254 GBP2023-12-31
623,848 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
110,942 GBP2023-12-31
115,469 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,380,240 GBP2023-12-31
1,064,888 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
61,389 GBP2023-12-31
108,586 GBP2022-12-31
Non-current, Between two and five year
9,397 GBP2023-12-31
69,774 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,086,254 GBP2023-12-31
623,848 GBP2022-12-31
hire purchase agreements
1,708,084 GBP2023-12-31
1,241,653 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
282,844 GBP2023-12-31
291,976 GBP2022-12-31
Bank Overdrafts
Secured
1,269,298 GBP2023-12-31
949,419 GBP2022-12-31
Bank Borrowings
Secured
181,728 GBP2023-12-31
293,829 GBP2022-12-31
Total Borrowings
Secured
3,159,110 GBP2023-12-31
2,484,901 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
448,268 GBP2023-12-31
422,804 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
352,307 GBP2023-01-01 ~ 2023-12-31