Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Intangible Assets
578,977 GBP2023-12-31
545,166 GBP2022-12-31
Property, Plant & Equipment
8,313,456 GBP2023-12-31
5,873,762 GBP2022-12-31
Fixed Assets - Investments
3,154,828 GBP2023-12-31
2,105,554 GBP2022-12-31
Fixed Assets
12,047,261 GBP2023-12-31
8,524,482 GBP2022-12-31
Total Inventories
10,683,175 GBP2023-12-31
11,494,524 GBP2022-12-31
Debtors
9,020,809 GBP2023-12-31
9,529,865 GBP2022-12-31
Cash at bank and in hand
366,379 GBP2023-12-31
352,410 GBP2022-12-31
Current Assets
20,070,363 GBP2023-12-31
21,376,799 GBP2022-12-31
Creditors
Current
15,327,391 GBP2023-12-31
16,280,077 GBP2022-12-31
Net Current Assets/Liabilities
4,742,972 GBP2023-12-31
5,096,722 GBP2022-12-31
Total Assets Less Current Liabilities
16,790,233 GBP2023-12-31
13,621,204 GBP2022-12-31
Net Assets/Liabilities
12,632,456 GBP2023-12-31
10,503,856 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Share premium
30,000 GBP2023-12-31
30,000 GBP2022-12-31
30,000 GBP2021-12-31
Revaluation reserve
1,471,268 GBP2023-12-31
298,753 GBP2022-12-31
Retained earnings (accumulated losses)
11,121,188 GBP2023-12-31
10,165,103 GBP2022-12-31
9,549,747 GBP2021-12-31
Equity
12,632,456 GBP2023-12-31
10,503,856 GBP2022-12-31
9,589,747 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
956,085 GBP2023-01-01 ~ 2023-12-31
615,356 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,128,600 GBP2023-01-01 ~ 2023-12-31
914,109 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
3412023-01-01 ~ 2023-12-31
3042022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
478,426 GBP2023-12-31
427,990 GBP2022-12-31
Computer software
160,245 GBP2023-12-31
130,157 GBP2022-12-31
Intangible Assets - Gross Cost
638,671 GBP2023-12-31
558,147 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
59,694 GBP2023-12-31
12,981 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
42,799 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
46,713 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
42,799 GBP2023-12-31
Intangible Assets
Net goodwill
435,627 GBP2023-12-31
427,990 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,294,650 GBP2023-12-31
2,404,481 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
890,169 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
627,920 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
45,264 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,294,650 GBP2023-12-31
1,776,561 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,702,111 GBP2023-12-31
4,906,957 GBP2022-12-31
Motor vehicles
2,747,242 GBP2023-12-31
3,025,798 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,064,319 GBP2023-12-31
11,653,479 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-1,168,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,168,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
890,169 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,573,945 GBP2023-12-31
3,088,383 GBP2022-12-31
Motor vehicles
608,775 GBP2023-12-31
1,507,718 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,750,863 GBP2023-12-31
5,779,717 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
485,562 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
241,632 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
784,905 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-1,140,575 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,140,575 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
2,128,166 GBP2023-12-31
1,818,574 GBP2022-12-31
Motor vehicles
2,138,467 GBP2023-12-31
1,518,080 GBP2022-12-31
Investments in Group Undertakings
1,438,599 GBP2023-12-31
922,458 GBP2022-12-31
Other Investments Other Than Loans
416,372 GBP2023-12-31
8,239 GBP2022-12-31
Amounts invested in assets
3,154,828 GBP2023-12-31
2,105,554 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1,438,599 GBP2023-12-31
922,458 GBP2022-12-31
Additions to investments
516,141 GBP2023-12-31
Raw Materials
10,683,175 GBP2023-12-31
11,494,524 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,426,413 GBP2023-12-31
8,607,847 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
211,986 GBP2023-12-31
Other Debtors
Current
1,590,496 GBP2023-12-31
292,213 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
2,943 GBP2022-12-31
Prepayments/Accrued Income
Current
379,625 GBP2023-12-31
564,417 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,020,809 GBP2023-12-31
9,529,865 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
3,241,636 GBP2023-12-31
4,079,903 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
159,129 GBP2023-12-31
202,053 GBP2022-12-31
Trade Creditors/Trade Payables
Current
10,638,974 GBP2023-12-31
10,168,541 GBP2022-12-31
Corporation Tax Payable
Current
46,824 GBP2023-12-31
109,250 GBP2022-12-31
Other Taxation & Social Security Payable
Current
202,890 GBP2023-12-31
175,432 GBP2022-12-31
Other Creditors
Current
115,370 GBP2023-12-31
333,539 GBP2022-12-31
Accrued Liabilities
Current
67,966 GBP2023-12-31
14,559 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,550,175 GBP2023-12-31
2,129,300 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
353,806 GBP2023-12-31
401,996 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
129,483 GBP2023-12-31
152,093 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
3,241,636 GBP2023-12-31
4,079,903 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
136,447 GBP2023-12-31
152,093 GBP2022-12-31
Non-current, Between two and five year
454,971 GBP2023-12-31
570,348 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
353,806 GBP2023-12-31
401,996 GBP2022-12-31
hire purchase agreements
512,935 GBP2023-12-31
604,049 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
613,320 GBP2023-12-31
656,320 GBP2022-12-31
Between one and five year
1,782,550 GBP2023-12-31
1,698,800 GBP2022-12-31
More than five year
1,878,500 GBP2023-12-31
1,712,450 GBP2022-12-31
All periods
4,274,370 GBP2023-12-31
4,067,570 GBP2022-12-31
Bank Overdrafts
Secured
3,112,153 GBP2023-12-31
3,927,810 GBP2022-12-31
Bank Borrowings
Secured
2,679,658 GBP2023-12-31
2,281,393 GBP2022-12-31
Total Borrowings
Secured
6,304,746 GBP2023-12-31
6,813,252 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,253,796 GBP2023-12-31
586,052 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31