Average Number of Employees
542023-01-01 ~ 2023-12-31
562022-01-01 ~ 2022-12-31
Turnover/Revenue
17,492,540 GBP2023-01-01 ~ 2023-12-31
30,278,832 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-16,104,654 GBP2023-01-01 ~ 2023-12-31
-23,279,984 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,387,886 GBP2023-01-01 ~ 2023-12-31
6,998,848 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-334,467 GBP2023-01-01 ~ 2023-12-31
-559,354 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,256,698 GBP2023-01-01 ~ 2023-12-31
-4,635,154 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-2,551,405 GBP2023-01-01 ~ 2023-12-31
2,832,554 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
263,479 GBP2023-01-01 ~ 2023-12-31
59,750 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,891,133 GBP2023-01-01 ~ 2023-12-31
2,695,700 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,194,529 GBP2023-01-01 ~ 2023-12-31
2,097,303 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,975,529 GBP2023-01-01 ~ 2023-12-31
5,186,553 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
100,106 GBP2023-12-31
147,350 GBP2022-12-31
Investment Property
1,676,280 GBP2023-12-31
2,597,780 GBP2022-12-31
Fixed Assets
1,776,386 GBP2023-12-31
2,745,130 GBP2022-12-31
Total Inventories
77,949,224 GBP2023-12-31
65,179,460 GBP2022-12-31
Debtors
Current
6,653,859 GBP2023-12-31
7,567,213 GBP2022-12-31
Cash at bank and in hand
830,946 GBP2023-12-31
4,626,334 GBP2022-12-31
Current Assets
85,434,029 GBP2023-12-31
77,373,007 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,126,263 GBP2023-12-31
-8,627,048 GBP2022-12-31
Net Current Assets/Liabilities
76,307,766 GBP2023-12-31
68,745,959 GBP2022-12-31
Total Assets Less Current Liabilities
78,084,152 GBP2023-12-31
71,491,089 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-9,816,196 GBP2023-12-31
Net Assets/Liabilities
72,488,266 GBP2023-12-31
74,463,795 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2022-01-01
Retained earnings (accumulated losses)
72,438,266 GBP2023-12-31
74,413,795 GBP2022-12-31
66,983,908 GBP2022-01-01
Equity
72,488,266 GBP2023-12-31
74,463,795 GBP2022-12-31
67,033,908 GBP2022-01-01
Retained earnings (accumulated losses), Restated amount
74,413,795 GBP2022-12-31
69,227,242 GBP2022-01-01
Restated amount
74,463,795 GBP2022-12-31
69,277,242 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,194,529 GBP2023-01-01 ~ 2023-12-31
2,097,303 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332023-01-01 ~ 2023-12-31
Motor vehicles
332023-01-01 ~ 2023-12-31
Office equipment
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
32,500 GBP2023-01-01 ~ 2023-12-31
26,750 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,239,530 GBP2023-01-01 ~ 2023-12-31
2,459,747 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
386,498 GBP2023-01-01 ~ 2023-12-31
437,434 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,926,747 GBP2023-01-01 ~ 2023-12-31
3,448,499 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
1,075,531 GBP2023-01-01 ~ 2023-12-31
1,393,481 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-696,604 GBP2023-01-01 ~ 2023-12-31
122,033 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-679,994 GBP2023-01-01 ~ 2023-12-31
514,797 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
208,377 GBP2023-12-31
215,651 GBP2022-12-31
Motor vehicles
113,183 GBP2023-12-31
86,730 GBP2022-12-31
Office equipment
107,071 GBP2023-12-31
100,242 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
428,631 GBP2023-12-31
402,623 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-15,274 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-15,274 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
165,725 GBP2022-12-31
Motor vehicles
6,677 GBP2022-12-31
Office equipment
82,871 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
255,273 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
23,667 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
33,718 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
22,231 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
79,616 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-6,364 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,364 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
183,028 GBP2023-12-31
Motor vehicles
40,395 GBP2023-12-31
Office equipment
105,102 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
328,525 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
25,349 GBP2023-12-31
49,926 GBP2022-12-31
Motor vehicles
72,788 GBP2023-12-31
80,053 GBP2022-12-31
Office equipment
1,969 GBP2023-12-31
17,371 GBP2022-12-31
Raw materials and consumables
50,282,135 GBP2023-12-31
46,652,345 GBP2022-12-31
Value of work in progress
27,605,044 GBP2023-12-31
18,468,260 GBP2022-12-31
Finished Goods/Goods for Resale
62,045 GBP2023-12-31
58,855 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,021,693 GBP2023-12-31
4,568,145 GBP2022-12-31
Other Debtors
Current
816,040 GBP2023-12-31
287,212 GBP2022-12-31
Prepayments/Accrued Income
Current
1,816,126 GBP2023-12-31
2,711,856 GBP2022-12-31
Other Remaining Borrowings
Current
585,726 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,634,215 GBP2023-12-31
2,970,908 GBP2022-12-31
Amounts owed to group undertakings
Current
1,066,467 GBP2023-12-31
1,068,967 GBP2022-12-31
Corporation Tax Payable
Current
243,703 GBP2022-12-31
Taxation/Social Security Payable
Current
203,107 GBP2023-12-31
271,390 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
17,168 GBP2023-12-31
Other Creditors
Current
3,264,611 GBP2023-12-31
3,668,046 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,354,969 GBP2023-12-31
404,034 GBP2022-12-31
Creditors
Current
9,126,263 GBP2023-12-31
8,627,048 GBP2022-12-31
Bank Borrowings
Non-current
8,970,959 GBP2023-12-31
Other Remaining Borrowings
Non-current
845,237 GBP2023-12-31
Creditors
Non-current
9,816,196 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
585,726 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
8,970,959 GBP2023-12-31
Total Borrowings
10,401,922 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,227,690 GBP2023-12-31
-1,851,294 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
623,604 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-14,564 GBP2023-12-31
-21,851 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31
50,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
138,825 GBP2023-12-31
198,290 GBP2022-12-31
Between one and five year
71,000 GBP2023-12-31
230,815 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
209,825 GBP2023-12-31
429,105 GBP2022-12-31