Cost of Sales
-8,967,071 GBP2023-01-01 ~ 2023-12-31
-11,159,659 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,922,213 GBP2023-01-01 ~ 2023-12-31
-3,693,486 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,194 GBP2023-01-01 ~ 2023-12-31
53 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
154,137 GBP2023-01-01 ~ 2023-12-31
-711,254 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
133,851 GBP2023-01-01 ~ 2023-12-31
-583,133 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
180,996 GBP2023-12-31
192,751 GBP2022-12-31
Debtors
2,246,363 GBP2023-12-31
3,168,040 GBP2022-12-31
Cash at bank and in hand
532,229 GBP2023-12-31
730,261 GBP2022-12-31
Current Assets
5,377,966 GBP2023-12-31
7,654,015 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,451,399 GBP2023-12-31
-2,448,553 GBP2022-12-31
Net Current Assets/Liabilities
2,926,567 GBP2023-12-31
5,205,462 GBP2022-12-31
Total Assets Less Current Liabilities
3,107,563 GBP2023-12-31
5,398,213 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-202,608 GBP2023-12-31
-2,628,789 GBP2022-12-31
Net Assets/Liabilities
2,860,327 GBP2023-12-31
2,726,476 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,859,327 GBP2023-12-31
2,725,476 GBP2022-12-31
3,308,609 GBP2021-12-31
Equity
2,860,327 GBP2023-12-31
2,726,476 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
133,851 GBP2023-01-01 ~ 2023-12-31
-583,133 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,525 GBP2023-01-01 ~ 2023-12-31
10,450 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
352023-01-01 ~ 2023-12-31
392022-01-01 ~ 2022-12-31
Wages/Salaries
1,148,775 GBP2023-01-01 ~ 2023-12-31
1,094,388 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
29,442 GBP2023-01-01 ~ 2023-12-31
32,910 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,289,802 GBP2023-01-01 ~ 2023-12-31
1,251,848 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
128,762 GBP2023-01-01 ~ 2023-12-31
168,200 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-56,737 GBP2023-01-01 ~ 2023-12-31
-7,564 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
12,497 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
7,500 GBP2022-12-31
Intangible Assets - Gross Cost
19,997 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
12,497 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
7,500 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
19,997 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
405,710 GBP2023-12-31
405,710 GBP2022-12-31
Plant and equipment
781,786 GBP2023-12-31
711,767 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,187,496 GBP2023-12-31
1,117,477 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
367,243 GBP2023-12-31
334,993 GBP2022-12-31
Plant and equipment
639,257 GBP2023-12-31
589,733 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,006,500 GBP2023-12-31
924,726 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
32,250 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
49,524 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
81,774 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
38,467 GBP2023-12-31
70,717 GBP2022-12-31
Plant and equipment
142,529 GBP2023-12-31
122,034 GBP2022-12-31
Finished Goods/Goods for Resale
2,599,374 GBP2023-12-31
3,755,714 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,891,787 GBP2023-12-31
2,771,591 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
120,557 GBP2022-12-31
Other Debtors
Current
3,651 GBP2023-12-31
29,627 GBP2022-12-31
Prepayments/Accrued Income
Current
292,508 GBP2023-12-31
246,265 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,187,946 GBP2023-12-31
3,168,040 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
12,273 GBP2023-12-31
5,232 GBP2022-12-31
Other Remaining Borrowings
Current
500,000 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
479,761 GBP2023-12-31
844,427 GBP2022-12-31
Amounts owed to group undertakings
Current
133,054 GBP2023-12-31
144,578 GBP2022-12-31
Other Taxation & Social Security Payable
Current
213,212 GBP2023-12-31
317,090 GBP2022-12-31
Other Creditors
Current
42,529 GBP2023-12-31
98,005 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,070,570 GBP2023-12-31
1,039,221 GBP2022-12-31
Creditors
Current
2,451,399 GBP2023-12-31
2,448,553 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
27,608 GBP2023-12-31
8,789 GBP2022-12-31
Other Remaining Borrowings
Non-current
0 GBP2023-12-31
2,500,000 GBP2022-12-31
Creditors
Non-current
202,608 GBP2023-12-31
2,628,789 GBP2022-12-31
Total Borrowings
Current
500,000 GBP2023-12-31
0 GBP2022-12-31
Non-current
0 GBP2023-12-31
2,500,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
12,273 GBP2023-12-31
5,232 GBP2022-12-31
Minimum gross finance lease payments owing
39,881 GBP2023-12-31
14,021 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
741,549 GBP2023-12-31
705,557 GBP2022-12-31
Between two and five year
3,646,873 GBP2023-12-31
1,492,015 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,388,422 GBP2023-12-31
2,197,572 GBP2022-12-31