Turnover/Revenue
25,640,617 GBP2023-01-01 ~ 2023-12-31
31,277,052 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-20,456,721 GBP2023-01-01 ~ 2023-12-31
-26,294,841 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,183,896 GBP2023-01-01 ~ 2023-12-31
4,982,211 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,746,793 GBP2023-01-01 ~ 2023-12-31
-4,668,755 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
478,688 GBP2023-01-01 ~ 2023-12-31
313,909 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
23,125 GBP2023-01-01 ~ 2023-12-31
40,714 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-94,668 GBP2023-01-01 ~ 2023-12-31
-83,591 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
407,675 GBP2023-01-01 ~ 2023-12-31
271,032 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
441,105 GBP2023-01-01 ~ 2023-12-31
716,969 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
4,713,768 GBP2023-12-31
4,272,663 GBP2022-12-31
Property, Plant & Equipment
105,517 GBP2023-12-31
163,980 GBP2022-12-31
Fixed Assets
105,517 GBP2023-12-31
163,980 GBP2022-12-31
Total Inventories
2,055,190 GBP2023-12-31
2,350,641 GBP2022-12-31
Debtors
8,233,333 GBP2023-12-31
6,091,183 GBP2022-12-31
Cash at bank and in hand
114,830 GBP2023-12-31
1,298,094 GBP2022-12-31
Current Assets
10,403,353 GBP2023-12-31
9,739,918 GBP2022-12-31
Creditors
-4,201,452 GBP2023-12-31
-3,753,178 GBP2022-12-31
Net Current Assets/Liabilities
6,201,901 GBP2023-12-31
5,986,740 GBP2022-12-31
Total Assets Less Current Liabilities
6,307,418 GBP2023-12-31
6,150,720 GBP2022-12-31
Net Assets/Liabilities
5,213,768 GBP2023-12-31
4,772,663 GBP2022-12-31
Equity
Called up share capital
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
54,065 GBP2023-01-01 ~ 2023-12-31
61,712 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,000 GBP2023-01-01 ~ 2023-12-31
17,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,378,132 GBP2023-01-01 ~ 2023-12-31
2,122,561 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
262,426 GBP2023-01-01 ~ 2023-12-31
233,961 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
78,126 GBP2023-01-01 ~ 2023-12-31
61,848 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,718,684 GBP2023-01-01 ~ 2023-12-31
2,418,370 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
602023-01-01 ~ 2023-12-31
582022-01-01 ~ 2022-12-31
Current Tax for the Period
23,047 GBP2023-01-01 ~ 2023-12-31
48,718 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
101,919 GBP2023-01-01 ~ 2023-12-31
48,718 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Other
77,210 GBP2023-12-31
77,210 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
976,528 GBP2023-12-31
982,175 GBP2022-12-31
Motor vehicles
107,157 GBP2023-12-31
117,157 GBP2022-12-31
Computers
63,984 GBP2023-12-31
60,401 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,149,759 GBP2023-12-31
1,159,733 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-5,647 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-10,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-15,647 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,090 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
959,044 GBP2023-12-31
945,986 GBP2022-12-31
Motor vehicles
40,895 GBP2023-12-31
20,297 GBP2022-12-31
Computers
44,303 GBP2023-12-31
29,470 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,044,242 GBP2023-12-31
995,753 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
17,801 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
21,431 GBP2023-01-01 ~ 2023-12-31
Computers
14,833 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
54,065 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-4,743 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-833 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,576 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
17,484 GBP2023-12-31
36,189 GBP2022-12-31
Motor vehicles
66,262 GBP2023-12-31
96,860 GBP2022-12-31
Furniture and fittings
2,090 GBP2023-12-31
Computers
19,681 GBP2023-12-31
30,931 GBP2022-12-31
Other types of inventories not specified separately
2,055,190 GBP2023-12-31
2,350,641 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,714,992 GBP2023-12-31
3,505,229 GBP2022-12-31
Prepayments/Accrued Income
Current
975,389 GBP2023-12-31
1,864,518 GBP2022-12-31
Other Debtors
Current
266,258 GBP2023-12-31
333,695 GBP2022-12-31
Amounts owed by directors
Current
25,945 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,234,635 GBP2023-12-31
Debtors
Current
8,205,143 GBP2023-12-31
5,847,027 GBP2022-12-31
Other Debtors
Non-current
28,190 GBP2023-12-31
244,156 GBP2022-12-31
Debtors
Non-current
28,190 GBP2023-12-31
244,156 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
218,958 GBP2023-12-31
260,402 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,003,260 GBP2023-12-31
1,594,014 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
107,599 GBP2023-12-31
105,037 GBP2022-12-31
Corporation Tax Payable
Current
23,047 GBP2023-12-31
48,718 GBP2022-12-31
Other Taxation & Social Security Payable
Current
194,059 GBP2023-12-31
123,349 GBP2022-12-31
Amount of value-added tax that is payable
Current
488,634 GBP2023-12-31
392,747 GBP2022-12-31
Other Creditors
Current
247,396 GBP2023-12-31
24,896 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
734,427 GBP2023-12-31
1,019,743 GBP2022-12-31
Amounts owed to group undertakings
Current
800 GBP2023-12-31
Creditors
Current
4,201,452 GBP2023-12-31
3,753,178 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
30,519 GBP2023-12-31
238,782 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,063,131 GBP2023-12-31
1,139,275 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
107,599 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
218,958 GBP2023-12-31
260,402 GBP2022-12-31
Between one and five year
30,519 GBP2023-12-31
238,782 GBP2022-12-31
Minimum gross finance lease payments owing
249,477 GBP2023-12-31
499,184 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
249,477 GBP2023-12-31
499,184 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
212,915 GBP2023-12-31
260,402 GBP2022-12-31
Between one and five year
28,528 GBP2023-12-31
238,782 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
241,443 GBP2023-12-31
499,184 GBP2022-12-31
Dividends paid as a final distribution
2,169,750 GBP2022-01-01 ~ 2022-12-31