Average Number of Employees
1272023-01-01 ~ 2023-12-31
1302022-01-01 ~ 2022-12-31
Turnover/Revenue
30,898,218 GBP2023-01-01 ~ 2023-12-31
27,538,388 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-21,410,741 GBP2023-01-01 ~ 2023-12-31
-18,825,043 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,487,477 GBP2023-01-01 ~ 2023-12-31
8,713,345 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,833,967 GBP2023-01-01 ~ 2023-12-31
-6,665,357 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,745,626 GBP2023-01-01 ~ 2023-12-31
2,156,497 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
197,570 GBP2023-01-01 ~ 2023-12-31
174,495 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,805,481 GBP2023-01-01 ~ 2023-12-31
2,307,614 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,306,258 GBP2023-01-01 ~ 2023-12-31
1,853,628 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,159,020 GBP2023-12-31
1,264,204 GBP2022-12-31
Fixed Assets
1,159,020 GBP2023-12-31
1,264,204 GBP2022-12-31
Total Inventories
1,294,142 GBP2023-12-31
1,472,128 GBP2022-12-31
Debtors
Non-current
991,283 GBP2023-12-31
1,641,535 GBP2022-12-31
Current
6,928,826 GBP2023-12-31
8,799,572 GBP2022-12-31
Cash at bank and in hand
911,112 GBP2023-12-31
1,044,104 GBP2022-12-31
Current Assets
10,125,363 GBP2023-12-31
12,957,339 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,299,778 GBP2023-12-31
-7,782,289 GBP2022-12-31
Net Current Assets/Liabilities
4,825,585 GBP2023-12-31
5,175,050 GBP2022-12-31
Total Assets Less Current Liabilities
5,984,605 GBP2023-12-31
6,439,254 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,214,653 GBP2023-12-31
-2,540,409 GBP2022-12-31
Net Assets/Liabilities
3,288,319 GBP2023-12-31
3,582,061 GBP2022-12-31
Equity
Called up share capital
1,600,000 GBP2023-12-31
1,600,000 GBP2022-12-31
1,600,000 GBP2022-01-01
Retained earnings (accumulated losses)
1,688,319 GBP2023-12-31
1,982,061 GBP2022-12-31
978,433 GBP2022-01-01
Equity
3,288,319 GBP2023-12-31
3,582,061 GBP2022-12-31
2,578,433 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,306,258 GBP2023-01-01 ~ 2023-12-31
1,853,628 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,600,000 GBP2023-01-01 ~ 2023-12-31
-850,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,600,000 GBP2023-01-01 ~ 2023-12-31
-850,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
332023-01-01 ~ 2023-12-31
Wages/Salaries
5,426,667 GBP2023-01-01 ~ 2023-12-31
4,649,935 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
553,618 GBP2023-01-01 ~ 2023-12-31
506,472 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,527,356 GBP2023-01-01 ~ 2023-12-31
5,726,827 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
956,214 GBP2023-01-01 ~ 2023-12-31
611,204 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
424,288 GBP2023-01-01 ~ 2023-12-31
438,447 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,714,427 GBP2023-12-31
2,171,625 GBP2022-12-31
Plant and equipment
3,208,212 GBP2023-12-31
3,133,759 GBP2022-12-31
Furniture and fittings
258,535 GBP2023-12-31
487,387 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,364,821 GBP2023-12-31
6,976,418 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-69,332 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-240,681 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-775,283 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,817,628 GBP2022-12-31
Furniture and fittings
463,823 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,712,214 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
135,497 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
8,092 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
241,614 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-60,562 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-227,517 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-748,027 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,892,563 GBP2023-12-31
Furniture and fittings
244,398 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,205,801 GBP2023-12-31
Property, Plant & Equipment
Buildings
627,006 GBP2023-12-31
684,199 GBP2022-12-31
Plant and equipment
315,649 GBP2023-12-31
316,131 GBP2022-12-31
Furniture and fittings
14,137 GBP2023-12-31
23,564 GBP2022-12-31
Value of work in progress
464,228 GBP2023-12-31
317,043 GBP2022-12-31
Finished Goods/Goods for Resale
829,914 GBP2023-12-31
1,155,085 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,794,085 GBP2023-12-31
6,329,289 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,158,445 GBP2023-12-31
1,892,395 GBP2022-12-31
Other Debtors
Current
2,594 GBP2023-12-31
Prepayments/Accrued Income
Current
631,741 GBP2023-12-31
479,032 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
341,961 GBP2023-12-31
98,856 GBP2022-12-31
Trade Creditors/Trade Payables
Current
371,546 GBP2023-12-31
431,583 GBP2022-12-31
Amounts owed to group undertakings
Current
1,685,812 GBP2023-12-31
4,359,438 GBP2022-12-31
Taxation/Social Security Payable
Current
576,144 GBP2023-12-31
942,989 GBP2022-12-31
Other Creditors
Current
75,865 GBP2023-12-31
98,994 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,590,411 GBP2023-12-31
1,949,285 GBP2022-12-31
Creditors
Current
5,299,778 GBP2023-12-31
7,782,289 GBP2022-12-31
Net Deferred Tax Liability/Asset
-84,784 GBP2023-12-31
-84,784 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-84,784 GBP2023-12-31
-84,784 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,600,000 shares2023-12-31
1,600,000 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
294,765 GBP2023-12-31
289,870 GBP2022-12-31
Between one and five year
399,774 GBP2023-12-31
618,970 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
694,539 GBP2023-12-31
908,840 GBP2022-12-31