Turnover/Revenue
13,336,684 GBP2023-01-01 ~ 2023-12-31
14,904,161 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-11,876,204 GBP2023-01-01 ~ 2023-12-31
-13,050,475 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,460,480 GBP2023-01-01 ~ 2023-12-31
1,853,686 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-980,298 GBP2023-01-01 ~ 2023-12-31
-901,093 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
480,182 GBP2023-01-01 ~ 2023-12-31
953,253 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
41,794 GBP2023-01-01 ~ 2023-12-31
5,845 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,272 GBP2023-01-01 ~ 2023-12-31
-2,022 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
520,704 GBP2023-01-01 ~ 2023-12-31
957,076 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
380,381 GBP2023-01-01 ~ 2023-12-31
773,533 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
381,134 GBP2023-01-01 ~ 2023-12-31
691,555 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
271,297 GBP2023-12-31
260,842 GBP2022-12-31
Total Inventories
5,600,168 GBP2023-12-31
3,116,344 GBP2022-12-31
Debtors
3,139,351 GBP2023-12-31
4,115,974 GBP2022-12-31
Cash at bank and in hand
2,003,292 GBP2023-12-31
3,253,987 GBP2022-12-31
Current Assets
10,742,811 GBP2023-12-31
10,486,305 GBP2022-12-31
Net Current Assets/Liabilities
4,157,462 GBP2023-12-31
3,994,482 GBP2022-12-31
Total Assets Less Current Liabilities
4,428,759 GBP2023-12-31
4,255,324 GBP2022-12-31
Net Assets/Liabilities
4,393,960 GBP2023-12-31
4,225,826 GBP2022-12-31
Equity
Called up share capital
1,002 GBP2023-12-31
1,002 GBP2022-12-31
1,002 GBP2021-12-31
Retained earnings (accumulated losses)
4,266,280 GBP2023-12-31
4,098,899 GBP2022-12-31
3,601,366 GBP2021-12-31
Equity
4,393,960 GBP2023-12-31
4,225,826 GBP2022-12-31
3,810,271 GBP2021-12-31
Dividends Paid
-213,000 GBP2023-01-01 ~ 2023-12-31
-276,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
380,381 GBP2023-01-01 ~ 2023-12-31
773,533 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
380,381 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
19,045 GBP2023-01-01 ~ 2023-12-31
11,792 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,225 GBP2023-01-01 ~ 2023-12-31
14,500 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
284,502 GBP2023-01-01 ~ 2023-12-31
273,826 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
867,315 GBP2023-01-01 ~ 2023-12-31
861,418 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
100,731 GBP2023-01-01 ~ 2023-12-31
104,799 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,639 GBP2023-01-01 ~ 2023-12-31
65,055 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,035,685 GBP2023-01-01 ~ 2023-12-31
1,031,272 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
112023-01-01 ~ 2023-12-31
102022-01-01 ~ 2022-12-31
Average Number of Employees
222023-01-01 ~ 2023-12-31
222022-01-01 ~ 2022-12-31
Current Tax for the Period
134,269 GBP2023-01-01 ~ 2023-12-31
182,505 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,054 GBP2023-01-01 ~ 2023-12-31
1,038 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
122,418 GBP2023-01-01 ~ 2023-12-31
181,844 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
671,800 GBP2023-12-31
642,300 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
400,503 GBP2023-12-31
381,458 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
3,964 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
19,045 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
3,964 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
196,036 GBP2023-12-31
200,000 GBP2022-12-31
Raw materials and consumables
5,600,168 GBP2023-12-31
3,116,344 GBP2022-12-31
Trade Debtors/Trade Receivables
3,013,810 GBP2023-12-31
3,973,549 GBP2022-12-31
Other Debtors
125,541 GBP2023-12-31
142,425 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
1,314 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
6,318,677 GBP2023-12-31
6,083,251 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
134,269 GBP2023-12-31
182,505 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
24,112 GBP2023-12-31
27,436 GBP2022-12-31
Other Creditors
Amounts falling due within one year
108,291 GBP2023-12-31
197,317 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
17,443 GBP2023-12-31
11,389 GBP2022-12-31
Deferred Tax Liabilities
34,799 GBP2023-12-31
29,498 GBP2022-12-31
47,689 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
1 GBP/shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,002 shares2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1,002 GBP2023-01-01 ~ 2023-12-31
1,002 GBP2022-01-01 ~ 2022-12-31
Equity
Revaluation reserve
126,678 GBP2023-12-31
125,925 GBP2022-12-31
207,903 GBP2021-12-31