Average Number of Employees
3482023-01-01 ~ 2023-12-31
3552022-01-01 ~ 2022-12-31
Turnover/Revenue
26,677,151 GBP2023-01-01 ~ 2023-12-31
27,027,486 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-19,867,444 GBP2023-01-01 ~ 2023-12-31
-20,009,755 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,809,707 GBP2023-01-01 ~ 2023-12-31
7,017,731 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-10,416,862 GBP2023-01-01 ~ 2023-12-31
-8,600,181 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
704,907 GBP2023-01-01 ~ 2023-12-31
2,250,769 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
813,711 GBP2023-01-01 ~ 2023-12-31
701,879 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-218,145 GBP2023-01-01 ~ 2023-12-31
1,786,272 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-112,358 GBP2023-01-01 ~ 2023-12-31
1,298,070 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,771,642 GBP2023-01-01 ~ 2023-12-31
4,312,070 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,089,085 GBP2023-12-31
3,259,719 GBP2022-12-31
Fixed Assets
3,089,085 GBP2023-12-31
3,259,719 GBP2022-12-31
Total Inventories
614,977 GBP2023-12-31
670,445 GBP2022-12-31
Debtors
Non-current
3,562,160 GBP2023-12-31
3,863,566 GBP2022-12-31
Current
57,598,630 GBP2023-12-31
58,108,459 GBP2022-12-31
Cash at bank and in hand
426,296 GBP2023-12-31
5,471,958 GBP2022-12-31
Current Assets
62,202,063 GBP2023-12-31
68,114,428 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-34,662,915 GBP2023-12-31
-24,844,484 GBP2022-12-31
Net Current Assets/Liabilities
27,539,148 GBP2023-12-31
43,269,944 GBP2022-12-31
Total Assets Less Current Liabilities
30,628,233 GBP2023-12-31
46,529,663 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-10,025,760 GBP2023-12-31
-23,920,773 GBP2022-12-31
Net Assets/Liabilities
12,311,025 GBP2023-12-31
11,010,383 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Retained earnings (accumulated losses)
12,211,025 GBP2023-12-31
10,910,383 GBP2022-12-31
6,598,313 GBP2022-01-01
Equity
12,311,025 GBP2023-12-31
11,010,383 GBP2022-12-31
6,698,313 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-112,358 GBP2023-01-01 ~ 2023-12-31
1,298,070 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,300,642 GBP2023-01-01 ~ 2023-12-31
4,312,070 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
133,885 GBP2023-01-01 ~ 2023-12-31
124,302 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
12,127,030 GBP2023-01-01 ~ 2023-12-31
11,442,410 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,156,310 GBP2023-01-01 ~ 2023-12-31
1,213,464 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
13,613,649 GBP2023-01-01 ~ 2023-12-31
13,007,465 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-169,594 GBP2023-01-01 ~ 2023-12-31
3,203,510 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-54,536 GBP2023-01-01 ~ 2023-12-31
339,392 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
8,153,667 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,559,251 GBP2023-12-31
3,555,235 GBP2022-12-31
Plant and equipment
8,002,354 GBP2023-12-31
7,997,554 GBP2022-12-31
Furniture and fittings
6,762,196 GBP2023-12-31
6,489,816 GBP2022-12-31
Other
1,144,292 GBP2023-12-31
1,139,500 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
19,468,093 GBP2023-12-31
19,182,105 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,859,325 GBP2022-12-31
Furniture and fittings
6,201,278 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
15,922,386 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
36,585 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
275,978 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
456,622 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,895,910 GBP2023-12-31
Furniture and fittings
6,477,256 GBP2023-12-31
Other
1,011,635 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,379,008 GBP2023-12-31
Property, Plant & Equipment
Buildings
2,565,044 GBP2023-12-31
2,705,087 GBP2022-12-31
Plant and equipment
106,444 GBP2023-12-31
138,229 GBP2022-12-31
Furniture and fittings
284,940 GBP2023-12-31
288,538 GBP2022-12-31
Other
132,657 GBP2023-12-31
127,865 GBP2022-12-31
Land and buildings
2,565,044 GBP2023-12-31
2,705,087 GBP2022-12-31
Under hire purchased contracts or finance leases
125,000 GBP2022-12-31
Raw materials and consumables
614,977 GBP2023-12-31
670,445 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,931,822 GBP2023-12-31
3,180,522 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
52,227,840 GBP2023-12-31
53,558,851 GBP2022-12-31
Other Debtors
Current
284,928 GBP2023-12-31
208,320 GBP2022-12-31
Prepayments/Accrued Income
Current
1,154,040 GBP2023-12-31
1,160,766 GBP2022-12-31
Bank Overdrafts
-75,416 GBP2023-12-31
Cash and Cash Equivalents
350,880 GBP2023-12-31
5,471,958 GBP2022-12-31
Bank Overdrafts
Current
75,416 GBP2023-12-31
Bank Borrowings
Current
2,976,683 GBP2023-12-31
740,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,974,585 GBP2023-12-31
2,840,633 GBP2022-12-31
Amounts owed to group undertakings
Current
20,319,852 GBP2023-12-31
12,731,611 GBP2022-12-31
Corporation Tax Payable
Current
63,807 GBP2023-12-31
133,857 GBP2022-12-31
Taxation/Social Security Payable
Current
2,003,210 GBP2023-12-31
1,453,073 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
109,832 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
6,249,362 GBP2023-12-31
6,835,478 GBP2022-12-31
Creditors
Current
34,662,915 GBP2023-12-31
24,844,484 GBP2022-12-31
Bank Borrowings
Non-current
10,025,760 GBP2023-12-31
11,921,093 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
28,280 GBP2022-12-31
Amounts owed to group undertakings
Non-current
11,971,400 GBP2022-12-31
Creditors
Non-current
10,025,760 GBP2023-12-31
23,920,773 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
2,976,683 GBP2023-12-31
740,000 GBP2022-12-31
Non-current, Between two and five year
10,025,760 GBP2023-12-31
11,921,093 GBP2022-12-31
Total Borrowings
13,002,443 GBP2023-12-31
12,661,093 GBP2022-12-31
Net Deferred Tax Liability/Asset
3,562,160 GBP2023-12-31
3,863,566 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
169,594 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 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
320,747 GBP2023-12-31
200,000 GBP2022-12-31
Between one and five year
1,238,073 GBP2023-12-31
1,558,820 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,558,820 GBP2023-12-31
1,758,820 GBP2022-12-31