Average Number of Employees
622023-01-01 ~ 2023-12-31
652022-01-01 ~ 2022-12-31
Turnover/Revenue
28,126,853 GBP2023-01-01 ~ 2023-12-31
27,543,062 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-24,487,331 GBP2023-01-01 ~ 2023-12-31
-23,984,661 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,639,522 GBP2023-01-01 ~ 2023-12-31
3,558,401 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,153,128 GBP2023-01-01 ~ 2023-12-31
-2,813,216 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
519,104 GBP2023-01-01 ~ 2023-12-31
779,350 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,285 GBP2023-01-01 ~ 2023-12-31
562 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
512,326 GBP2023-01-01 ~ 2023-12-31
771,984 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
404,840 GBP2023-01-01 ~ 2023-12-31
608,978 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
4,874,546 GBP2023-12-31
4,822,957 GBP2022-12-31
Fixed Assets
4,874,546 GBP2023-12-31
4,822,957 GBP2022-12-31
Total Inventories
1,638,990 GBP2023-12-31
1,568,351 GBP2022-12-31
Debtors
Non-current
2,350,000 GBP2023-12-31
2,250,000 GBP2022-12-31
Current
512,970 GBP2023-12-31
1,257,157 GBP2022-12-31
Cash at bank and in hand
81,266 GBP2023-12-31
36,769 GBP2022-12-31
Current Assets
4,583,226 GBP2023-12-31
5,112,277 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,170,533 GBP2023-12-31
Net Current Assets/Liabilities
3,412,693 GBP2023-12-31
3,595,719 GBP2022-12-31
Total Assets Less Current Liabilities
8,287,239 GBP2023-12-31
8,418,676 GBP2022-12-31
Net Assets/Liabilities
7,532,835 GBP2023-12-31
7,567,243 GBP2022-12-31
Equity
Called up share capital
187,200 GBP2023-12-31
211,200 GBP2022-12-31
211,200 GBP2022-01-01
Share premium
10,550 GBP2023-12-31
10,550 GBP2022-12-31
10,550 GBP2022-01-01
Revaluation reserve
3,511,083 GBP2023-12-31
3,511,083 GBP2022-12-31
3,511,083 GBP2022-01-01
Capital redemption reserve
30,800 GBP2023-12-31
6,800 GBP2022-12-31
6,800 GBP2022-01-01
Retained earnings (accumulated losses)
3,793,202 GBP2023-12-31
3,827,610 GBP2022-12-31
3,399,748 GBP2022-01-01
Equity
7,532,835 GBP2023-12-31
7,567,243 GBP2022-12-31
7,139,381 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
404,840 GBP2023-01-01 ~ 2023-12-31
608,978 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
404,840 GBP2023-01-01 ~ 2023-12-31
608,978 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
404,840 GBP2023-01-01 ~ 2023-12-31
608,978 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-101,088 GBP2023-01-01 ~ 2023-12-31
-181,116 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-101,088 GBP2023-01-01 ~ 2023-12-31
-181,116 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
-24,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-439,248 GBP2023-01-01 ~ 2023-12-31
-181,116 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-439,248 GBP2023-01-01 ~ 2023-12-31
-181,116 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
62,830 GBP2023-01-01 ~ 2023-12-31
40,768 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
81,266 GBP2023-12-31
-188,907 GBP2022-12-31
72,880 GBP2022-01-01
Bank Overdrafts
-225,676 GBP2022-12-31
Wages/Salaries
1,830,962 GBP2023-01-01 ~ 2023-12-31
1,721,267 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
185,286 GBP2023-01-01 ~ 2023-12-31
184,398 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,264,479 GBP2023-01-01 ~ 2023-12-31
2,021,381 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
330,730 GBP2023-01-01 ~ 2023-12-31
311,317 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,279 GBP2023-01-01 ~ 2023-12-31
30,441 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
120,499 GBP2023-01-01 ~ 2023-12-31
146,677 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
4,641,024 GBP2023-12-31
4,641,024 GBP2022-12-31
Plant and equipment
597,946 GBP2023-12-31
575,445 GBP2022-12-31
Motor vehicles
33,021 GBP2023-12-31
33,021 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,271,991 GBP2023-12-31
5,249,490 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-92,172 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-92,172 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
397,016 GBP2022-12-31
Motor vehicles
29,517 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
426,533 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
61,953 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
877 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
62,830 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-91,918 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-91,918 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
367,051 GBP2023-12-31
Motor vehicles
30,394 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
397,445 GBP2023-12-31
Property, Plant & Equipment
Buildings
4,641,024 GBP2023-12-31
4,641,024 GBP2022-12-31
Plant and equipment
230,895 GBP2023-12-31
178,429 GBP2022-12-31
Motor vehicles
2,627 GBP2023-12-31
3,504 GBP2022-12-31
Raw materials and consumables
1,388,059 GBP2023-12-31
1,387,135 GBP2022-12-31
Value of work in progress
1,740 GBP2023-12-31
2,747 GBP2022-12-31
Finished Goods/Goods for Resale
249,191 GBP2023-12-31
178,469 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
263,939 GBP2023-12-31
299,352 GBP2022-12-31
Other Debtors
Current
138,857 GBP2023-12-31
808,928 GBP2022-12-31
Prepayments/Accrued Income
Current
110,174 GBP2023-12-31
148,877 GBP2022-12-31
Bank Overdrafts
Current
225,676 GBP2022-12-31
Bank Borrowings
Current
62,500 GBP2022-12-31
Trade Creditors/Trade Payables
Current
695,864 GBP2023-12-31
642,915 GBP2022-12-31
Corporation Tax Payable
Current
110,802 GBP2023-12-31
132,179 GBP2022-12-31
Taxation/Social Security Payable
Current
56,343 GBP2023-12-31
54,427 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
78,223 GBP2023-12-31
101,477 GBP2022-12-31
Other Creditors
Current
134,307 GBP2023-12-31
208,051 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
94,994 GBP2023-12-31
89,333 GBP2022-12-31
Creditors
Current
1,170,533 GBP2023-12-31
1,516,558 GBP2022-12-31
Bank Borrowings
Non-current
93,750 GBP2022-12-31
Creditors
Non-current
93,750 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
93,750 GBP2022-12-31
Total Borrowings
156,250 GBP2022-12-31
Net Deferred Tax Liability/Asset
-754,404 GBP2023-12-31
-757,683 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
3,279 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
187,200 shares2023-12-31
211,200 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
31,868 GBP2023-12-31
31,868 GBP2022-12-31
Between one and five year
109,155 GBP2023-12-31
116,023 GBP2022-12-31
More than five year
49,097 GBP2023-12-31
74,097 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
190,120 GBP2023-12-31
221,988 GBP2022-12-31