Profit/Loss on Ordinary Activities Before Tax
303,971 GBP2023-01-01 ~ 2023-12-31
409,212 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,346,653 GBP2023-12-31
1,122,459 GBP2022-12-31
1,088,269 GBP2021-12-31
Cost of Sales
-7,911,135 GBP2023-01-01 ~ 2023-12-31
-8,967,632 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,125,341 GBP2023-01-01 ~ 2023-12-31
-1,223,475 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,484,109 GBP2023-01-01 ~ 2023-12-31
-1,292,904 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
27,442 GBP2023-01-01 ~ 2023-12-31
352 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
239,194 GBP2023-01-01 ~ 2023-12-31
334,190 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
599,388 GBP2023-12-31
686,442 GBP2022-12-31
Fixed Assets - Investments
17,320 GBP2023-12-31
14,023 GBP2022-12-31
Fixed Assets
616,708 GBP2023-12-31
700,465 GBP2022-12-31
Debtors
1,659,596 GBP2023-12-31
2,377,328 GBP2022-12-31
Current assets - Investments
0 GBP2023-12-31
1,000,000 GBP2022-12-31
Cash at bank and in hand
1,487,941 GBP2023-12-31
951,343 GBP2022-12-31
Current Assets
3,299,182 GBP2023-12-31
4,468,028 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,379,501 GBP2023-12-31
-3,723,385 GBP2022-12-31
Net Current Assets/Liabilities
919,681 GBP2023-12-31
744,643 GBP2022-12-31
Total Assets Less Current Liabilities
1,536,389 GBP2023-12-31
1,445,108 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-74,791 GBP2023-12-31
-180,856 GBP2022-12-31
Net Assets/Liabilities
1,356,653 GBP2023-12-31
1,132,459 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Equity
1,356,653 GBP2023-12-31
1,132,459 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
239,194 GBP2023-01-01 ~ 2023-12-31
334,190 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-15,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,685 GBP2023-01-01 ~ 2023-12-31
11,300 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
602023-01-01 ~ 2023-12-31
632022-01-01 ~ 2022-12-31
Wages/Salaries
1,624,899 GBP2023-01-01 ~ 2023-12-31
1,652,973 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,608 GBP2023-01-01 ~ 2023-12-31
31,604 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,786,127 GBP2023-01-01 ~ 2023-12-31
1,821,747 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
141,122 GBP2023-01-01 ~ 2023-12-31
132,548 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-26,848 GBP2023-01-01 ~ 2023-12-31
44,298 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
59,134 GBP2023-12-31
59,134 GBP2022-12-31
Plant and equipment
386,040 GBP2023-12-31
315,304 GBP2022-12-31
Motor vehicles
1,095,104 GBP2023-12-31
1,031,648 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,540,278 GBP2023-12-31
1,406,086 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-92,535 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-92,535 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
58,891 GBP2023-12-31
56,265 GBP2022-12-31
Plant and equipment
255,941 GBP2023-12-31
206,275 GBP2022-12-31
Motor vehicles
626,058 GBP2023-12-31
457,104 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
940,890 GBP2023-12-31
719,644 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
2,626 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
49,666 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
245,423 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
297,715 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-76,469 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-76,469 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
243 GBP2023-12-31
2,869 GBP2022-12-31
Plant and equipment
130,099 GBP2023-12-31
109,029 GBP2022-12-31
Motor vehicles
469,046 GBP2023-12-31
574,544 GBP2022-12-31
Finished Goods/Goods for Resale
151,645 GBP2023-12-31
139,357 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,472,982 GBP2023-12-31
2,192,145 GBP2022-12-31
Other Debtors
Current
106,184 GBP2023-12-31
153,904 GBP2022-12-31
Prepayments/Accrued Income
Current
80,430 GBP2023-12-31
31,279 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,659,596 GBP2023-12-31
2,377,328 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
204,090 GBP2023-12-31
258,850 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,336,363 GBP2023-12-31
2,685,992 GBP2022-12-31
Amounts owed to group undertakings
Current
550,000 GBP2023-12-31
550,000 GBP2022-12-31
Corporation Tax Payable
Current
91,625 GBP2023-12-31
30,724 GBP2022-12-31
Other Taxation & Social Security Payable
Current
32,915 GBP2023-12-31
37,547 GBP2022-12-31
Other Creditors
Current
6,095 GBP2023-12-31
7,077 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
158,413 GBP2023-12-31
153,195 GBP2022-12-31
Creditors
Current
2,379,501 GBP2023-12-31
3,723,385 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
74,791 GBP2023-12-31
180,856 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
203,979 GBP2023-12-31
258,850 GBP2022-12-31
Minimum gross finance lease payments owing
278,881 GBP2023-12-31
439,706 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,571 GBP2023-12-31
32,296 GBP2022-12-31
Between two and five year
98,477 GBP2023-12-31
5,170 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
166,048 GBP2023-12-31
37,466 GBP2022-12-31