Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
217,561,694 GBP2023-01-01 ~ 2023-12-31
192,648,839 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-200,665,785 GBP2023-01-01 ~ 2023-12-31
-175,849,176 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
16,895,909 GBP2023-01-01 ~ 2023-12-31
16,799,663 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-12,753,527 GBP2023-01-01 ~ 2023-12-31
-11,814,751 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
4,393,230 GBP2023-01-01 ~ 2023-12-31
5,169,945 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,311,353 GBP2023-01-01 ~ 2023-12-31
4,638,103 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,165,428 GBP2023-01-01 ~ 2023-12-31
3,716,289 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,165,428 GBP2023-01-01 ~ 2023-12-31
3,716,289 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,560,987 GBP2023-12-31
1,308,325 GBP2022-12-31
Total Inventories
24,781,681 GBP2023-12-31
23,505,482 GBP2022-12-31
Debtors
44,380,637 GBP2023-12-31
36,588,110 GBP2022-12-31
Cash at bank and in hand
1,249,554 GBP2023-12-31
2,107,026 GBP2022-12-31
Current Assets
70,411,872 GBP2023-12-31
62,200,618 GBP2022-12-31
Net Current Assets/Liabilities
8,135,570 GBP2023-12-31
8,764,613 GBP2022-12-31
Total Assets Less Current Liabilities
9,696,557 GBP2023-12-31
10,072,938 GBP2022-12-31
Net Assets/Liabilities
9,395,727 GBP2023-12-31
9,830,299 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
9,395,627 GBP2023-12-31
9,830,199 GBP2022-12-31
9,613,910 GBP2021-12-31
Equity
9,395,727 GBP2023-12-31
9,830,299 GBP2022-12-31
9,614,010 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,600,000 GBP2023-01-01 ~ 2023-12-31
-3,500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,600,000 GBP2023-01-01 ~ 2023-12-31
-3,500,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,165,428 GBP2023-01-01 ~ 2023-12-31
3,716,289 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
9,606,792 GBP2023-01-01 ~ 2023-12-31
8,848,513 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
746,446 GBP2023-01-01 ~ 2023-12-31
717,615 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
221,400 GBP2023-01-01 ~ 2023-12-31
188,248 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
10,574,638 GBP2023-01-01 ~ 2023-12-31
9,754,376 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2612023-01-01 ~ 2023-12-31
2562022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
331,347 GBP2023-01-01 ~ 2023-12-31
293,126 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
20,000 GBP2023-01-01 ~ 2023-12-31
20,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
87,734 GBP2023-01-01 ~ 2023-12-31
808,386 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,084,980 GBP2023-12-31
1,852,426 GBP2022-12-31
Furniture and fittings
1,583,500 GBP2023-12-31
1,389,633 GBP2022-12-31
Motor vehicles
89,659 GBP2023-12-31
17,392 GBP2022-12-31
Computers
666,612 GBP2023-12-31
595,140 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,424,751 GBP2023-12-31
3,854,591 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-12,314 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-915 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-1,000 GBP2023-01-01 ~ 2023-12-31
Computers
-10,130 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-24,359 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,296,350 GBP2023-12-31
1,138,006 GBP2022-12-31
Furniture and fittings
1,001,759 GBP2023-12-31
913,052 GBP2022-12-31
Motor vehicles
22,704 GBP2023-12-31
13,409 GBP2022-12-31
Computers
542,951 GBP2023-12-31
481,799 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,863,764 GBP2023-12-31
2,546,266 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
161,218 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
89,131 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
9,716 GBP2023-01-01 ~ 2023-12-31
Computers
71,282 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
331,347 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,874 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-424 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-421 GBP2023-01-01 ~ 2023-12-31
Computers
-10,130 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,849 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
788,630 GBP2023-12-31
714,420 GBP2022-12-31
Furniture and fittings
581,741 GBP2023-12-31
476,581 GBP2022-12-31
Motor vehicles
66,955 GBP2023-12-31
3,983 GBP2022-12-31
Computers
123,661 GBP2023-12-31
113,341 GBP2022-12-31
Raw Materials
512,151 GBP2023-12-31
194,072 GBP2022-12-31
Value of work in progress
17,478,555 GBP2023-12-31
17,602,012 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,118,074 GBP2023-12-31
2,629,562 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
39,642,367 GBP2023-12-31
32,525,012 GBP2022-12-31
Other Debtors
Current
1,371,564 GBP2023-12-31
1,142,516 GBP2022-12-31
Prepayments
Current
248,632 GBP2023-12-31
291,020 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
44,380,637 GBP2023-12-31
36,588,110 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
328,589 GBP2023-12-31
Trade Creditors/Trade Payables
Current
19,580,019 GBP2023-12-31
19,840,496 GBP2022-12-31
Amounts owed to group undertakings
Current
35,615,690 GBP2023-12-31
26,952,443 GBP2022-12-31
Corporation Tax Payable
Current
87,734 GBP2023-12-31
808,386 GBP2022-12-31
Other Taxation & Social Security Payable
Current
21,768 GBP2023-12-31
40,541 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
475,387 GBP2023-12-31
610,253 GBP2022-12-31
Bank Overdrafts
Secured
328,589 GBP2023-12-31
Total Borrowings
Secured
5,983,075 GBP2023-12-31
4,905,152 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
300,830 GBP2023-12-31
242,639 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31