Average Number of Employees
1192023-01-01 ~ 2023-12-31
1132022-01-01 ~ 2022-12-31
Turnover/Revenue
12,745,294 GBP2023-01-01 ~ 2023-12-31
14,925,333 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,620,906 GBP2023-01-01 ~ 2023-12-31
-11,395,914 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,124,388 GBP2023-01-01 ~ 2023-12-31
3,529,419 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,618,744 GBP2023-01-01 ~ 2023-12-31
-2,427,786 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
505,644 GBP2023-01-01 ~ 2023-12-31
1,101,633 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,190 GBP2023-01-01 ~ 2023-12-31
971 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
364,122 GBP2023-01-01 ~ 2023-12-31
988,706 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
5,429,144 GBP2023-12-31
5,336,279 GBP2022-12-31
4,743,853 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
315,881 GBP2023-01-01 ~ 2023-12-31
822,603 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-223,016 GBP2023-01-01 ~ 2023-12-31
-230,177 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
495,417 GBP2023-12-31
559,676 GBP2022-12-31
Fixed Assets
495,417 GBP2023-12-31
559,676 GBP2022-12-31
Total Inventories
602,402 GBP2023-12-31
866,290 GBP2022-12-31
Debtors
Current
8,038,857 GBP2023-12-31
8,122,823 GBP2022-12-31
Cash at bank and in hand
7,070 GBP2023-12-31
130,110 GBP2022-12-31
Current Assets
8,648,329 GBP2023-12-31
9,119,223 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,553,622 GBP2023-12-31
-4,158,749 GBP2022-12-31
Net Current Assets/Liabilities
5,094,707 GBP2023-12-31
4,960,474 GBP2022-12-31
Total Assets Less Current Liabilities
5,590,124 GBP2023-12-31
5,520,150 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-51,106 GBP2023-12-31
-62,431 GBP2022-12-31
Net Assets/Liabilities
5,429,244 GBP2023-12-31
5,336,379 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
5,429,244 GBP2023-12-31
5,336,379 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Office equipment
332023-01-01 ~ 2023-12-31
Wages/Salaries
3,687,569 GBP2023-01-01 ~ 2023-12-31
3,847,018 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
325,129 GBP2023-01-01 ~ 2023-12-31
331,694 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,072,679 GBP2023-01-01 ~ 2023-12-31
4,233,879 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
93,071 GBP2023-01-01 ~ 2023-12-31
93,866 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,566 GBP2023-01-01 ~ 2023-12-31
-22,841 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
85,641 GBP2023-01-01 ~ 2023-12-31
187,854 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
223,016 GBP2023-01-01 ~ 2023-12-31
230,177 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,425,797 GBP2023-12-31
1,425,744 GBP2022-12-31
Motor vehicles
264,483 GBP2023-12-31
234,733 GBP2022-12-31
Office equipment
108,556 GBP2023-12-31
107,785 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,292,881 GBP2023-12-31
2,262,307 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,570 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-10,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-13,320 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,031,726 GBP2022-12-31
Motor vehicles
156,044 GBP2022-12-31
Office equipment
106,657 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,702,631 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
59,094 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
29,163 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
1,229 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
106,654 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,988 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-9,833 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-11,821 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,088,832 GBP2023-12-31
Motor vehicles
175,374 GBP2023-12-31
Office equipment
107,886 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,797,464 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
336,965 GBP2023-12-31
394,018 GBP2022-12-31
Motor vehicles
89,109 GBP2023-12-31
78,688 GBP2022-12-31
Office equipment
670 GBP2023-12-31
1,129 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
116,666 GBP2023-12-31
137,254 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
30,854 GBP2023-12-31
7,975 GBP2022-12-31
Under hire purchased contracts or finance leases
147,520 GBP2023-12-31
145,229 GBP2022-12-31
Raw materials and consumables
602,402 GBP2023-12-31
866,290 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,565,665 GBP2023-12-31
2,270,271 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,213,287 GBP2023-12-31
5,527,519 GBP2022-12-31
Other Debtors
Current
66,044 GBP2023-12-31
145,337 GBP2022-12-31
Prepayments/Accrued Income
Current
193,861 GBP2023-12-31
179,696 GBP2022-12-31
Bank Overdrafts
Current
67,248 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,268,965 GBP2023-12-31
1,568,810 GBP2022-12-31
Corporation Tax Payable
Current
147,892 GBP2023-12-31
159,822 GBP2022-12-31
Taxation/Social Security Payable
Current
452,504 GBP2023-12-31
329,653 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
39,832 GBP2023-12-31
37,223 GBP2022-12-31
Other Creditors
Current
1,370,222 GBP2023-12-31
1,883,532 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
206,959 GBP2023-12-31
179,709 GBP2022-12-31
Creditors
Current
3,553,622 GBP2023-12-31
4,158,749 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
51,106 GBP2023-12-31
62,431 GBP2022-12-31
Creditors
Non-current
51,106 GBP2023-12-31
62,431 GBP2022-12-31
Minimum gross finance lease payments owing
90,938 GBP2023-12-31
99,654 GBP2022-12-31
Net Deferred Tax Liability/Asset
-109,774 GBP2023-12-31
-121,340 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-109,774 GBP2023-12-31
-121,340 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 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
371,107 GBP2023-12-31
363,284 GBP2022-12-31
Between one and five year
308,153 GBP2023-12-31
663,217 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
679,260 GBP2023-12-31
1,026,501 GBP2022-12-31