Average Number of Employees
532023-01-01 ~ 2023-12-31
582022-01-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
23,593,143 GBP2023-01-01 ~ 2023-12-31
21,888,357 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
21,616,906 GBP2023-01-01 ~ 2023-12-31
20,334,820 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,976,237 GBP2023-01-01 ~ 2023-12-31
1,553,537 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,259,777 GBP2023-01-01 ~ 2023-12-31
1,194,095 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
718,089 GBP2023-01-01 ~ 2023-12-31
371,462 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,067 GBP2023-01-01 ~ 2023-12-31
186 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
38,239 GBP2023-01-01 ~ 2023-12-31
43,973 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
680,917 GBP2023-01-01 ~ 2023-12-31
327,675 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
115,872 GBP2023-01-01 ~ 2023-12-31
60,222 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
565,045 GBP2023-01-01 ~ 2023-12-31
267,453 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
565,045 GBP2023-01-01 ~ 2023-12-31
267,453 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,154,458 GBP2023-12-31
3,394,873 GBP2022-12-31
Total Inventories
2,059,498 GBP2023-12-31
3,028,729 GBP2022-12-31
Debtors
2,662,990 GBP2023-12-31
2,570,574 GBP2022-12-31
Cash at bank and in hand
549,963 GBP2023-12-31
222,344 GBP2022-12-31
Current Assets
5,272,451 GBP2023-12-31
5,821,647 GBP2022-12-31
Creditors
Current
1,903,669 GBP2023-12-31
2,732,086 GBP2022-12-31
Net Current Assets/Liabilities
3,368,782 GBP2023-12-31
3,089,561 GBP2022-12-31
Total Assets Less Current Liabilities
6,523,240 GBP2023-12-31
6,484,434 GBP2022-12-31
Net Assets/Liabilities
5,510,044 GBP2023-12-31
5,216,809 GBP2022-12-31
Equity
Called up share capital
4,999 GBP2023-12-31
4,999 GBP2022-12-31
4,999 GBP2021-12-31
Revaluation reserve
455,002 GBP2023-12-31
455,002 GBP2022-12-31
455,002 GBP2021-12-31
Capital redemption reserve
4,001 GBP2023-12-31
4,001 GBP2022-12-31
4,001 GBP2021-12-31
Retained earnings (accumulated losses)
5,046,042 GBP2023-12-31
4,752,807 GBP2022-12-31
4,665,354 GBP2021-12-31
Equity
5,510,044 GBP2023-12-31
5,216,809 GBP2022-12-31
5,129,356 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-271,810 GBP2023-01-01 ~ 2023-12-31
-180,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-271,810 GBP2023-01-01 ~ 2023-12-31
-180,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
565,045 GBP2023-01-01 ~ 2023-12-31
267,453 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-481,623 GBP2022-12-31
-1,056,525 GBP2021-12-31
Director Remuneration
27,745 GBP2023-01-01 ~ 2023-12-31
51,595 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
273,930 GBP2023-01-01 ~ 2023-12-31
261,198 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
208,436 GBP2023-01-01 ~ 2023-12-31
80,636 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
170,229 GBP2023-01-01 ~ 2023-12-31
62,258 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
271,810 GBP2023-01-01 ~ 2023-12-31
180,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,459,024 GBP2023-12-31
2,459,024 GBP2022-12-31
Plant and equipment
3,444,704 GBP2023-12-31
3,415,393 GBP2022-12-31
Furniture and fittings
252,998 GBP2023-12-31
252,228 GBP2022-12-31
Motor vehicles
104,711 GBP2023-12-31
134,361 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,261,437 GBP2023-12-31
6,261,006 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,433 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-29,650 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-33,083 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
498,677 GBP2023-12-31
441,459 GBP2022-12-31
Plant and equipment
2,324,235 GBP2023-12-31
2,165,085 GBP2022-12-31
Furniture and fittings
236,926 GBP2023-12-31
200,968 GBP2022-12-31
Motor vehicles
47,141 GBP2023-12-31
58,621 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,106,979 GBP2023-12-31
2,866,133 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
57,218 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
162,583 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
35,958 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
18,171 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
273,930 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,433 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-29,651 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-33,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,960,347 GBP2023-12-31
2,017,565 GBP2022-12-31
Plant and equipment
1,120,469 GBP2023-12-31
1,250,308 GBP2022-12-31
Furniture and fittings
16,072 GBP2023-12-31
51,260 GBP2022-12-31
Motor vehicles
57,570 GBP2023-12-31
75,740 GBP2022-12-31
Merchandise
771,381 GBP2023-12-31
1,061,916 GBP2022-12-31
Raw Materials
1,288,117 GBP2023-12-31
1,966,813 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,499,691 GBP2023-12-31
2,490,020 GBP2022-12-31
Other Debtors
Current
2,270 GBP2023-12-31
12,263 GBP2022-12-31
Prepayments
Current
81,142 GBP2023-12-31
68,291 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,662,990 GBP2023-12-31
2,570,574 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
49,125 GBP2023-12-31
551,088 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
152,546 GBP2023-12-31
148,752 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,154,505 GBP2023-12-31
1,661,166 GBP2022-12-31
Corporation Tax Payable
Current
208,357 GBP2023-12-31
80,557 GBP2022-12-31
Other Taxation & Social Security Payable
Current
278,858 GBP2023-12-31
262,961 GBP2022-12-31
Other Creditors
Current
24,913 GBP2023-12-31
923 GBP2022-12-31
Accrued Liabilities
Current
35,365 GBP2023-12-31
24,664 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
165,305 GBP2023-12-31
214,381 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
186,226 GBP2023-12-31
334,391 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
49,125 GBP2023-12-31
69,465 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
49,125 GBP2023-12-31
551,088 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
83,635 GBP2023-12-31
49,075 GBP2022-12-31
Non-current, Between two and five year
81,670 GBP2023-12-31
125,453 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
186,226 GBP2023-12-31
334,391 GBP2022-12-31
hire purchase agreements
338,772 GBP2023-12-31
483,143 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
12,587 GBP2023-12-31
16,783 GBP2022-12-31
Between one and five year
12,587 GBP2022-12-31
All periods
12,587 GBP2023-12-31
29,370 GBP2022-12-31
Bank Overdrafts
Secured
481,623 GBP2022-12-31
Bank Borrowings
Secured
214,430 GBP2023-12-31
283,846 GBP2022-12-31
Total Borrowings
Secured
553,202 GBP2023-12-31
1,248,612 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
487,559 GBP2023-12-31
527,263 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,999 shares2023-12-31
Class 2 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
565,045 GBP2023-01-01 ~ 2023-12-31