Turnover/Revenue
10,601,434 GBP2023-01-01 ~ 2023-12-31
13,659,165 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,140,619 GBP2023-01-01 ~ 2023-12-31
-10,792,266 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,460,815 GBP2023-01-01 ~ 2023-12-31
2,866,899 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-242,671 GBP2023-01-01 ~ 2023-12-31
-273,453 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,178,711 GBP2023-01-01 ~ 2023-12-31
-1,158,331 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,059,952 GBP2023-01-01 ~ 2023-12-31
1,435,115 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
164,651 GBP2023-01-01 ~ 2023-12-31
12,235 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-21,928 GBP2023-01-01 ~ 2023-12-31
-9,229 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,182,368 GBP2023-01-01 ~ 2023-12-31
1,450,379 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
920,620 GBP2023-01-01 ~ 2023-12-31
1,013,234 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
920,620 GBP2023-01-01 ~ 2023-12-31
1,013,234 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,983,080 GBP2023-12-31
4,149,392 GBP2022-12-31
Fixed Assets
3,983,080 GBP2023-12-31
4,149,392 GBP2022-12-31
Total Inventories
1,949,191 GBP2023-12-31
1,982,921 GBP2022-12-31
Debtors
2,064,563 GBP2023-12-31
1,822,438 GBP2022-12-31
Cash at bank and in hand
5,229,346 GBP2023-12-31
3,927,041 GBP2022-12-31
Current Assets
9,243,100 GBP2023-12-31
7,732,400 GBP2022-12-31
Net Current Assets/Liabilities
6,920,551 GBP2023-12-31
5,812,694 GBP2022-12-31
Total Assets Less Current Liabilities
10,903,631 GBP2023-12-31
9,962,086 GBP2022-12-31
Net Assets/Liabilities
9,763,316 GBP2023-12-31
8,842,696 GBP2022-12-31
Equity
Called up share capital
20,000 GBP2023-12-31
20,000 GBP2022-12-31
20,000 GBP2021-12-31
Retained earnings (accumulated losses)
9,743,316 GBP2023-12-31
8,822,696 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
920,620 GBP2023-01-01 ~ 2023-12-31
1,013,234 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
748,815 GBP2023-01-01 ~ 2023-12-31
779,874 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,150 GBP2023-01-01 ~ 2023-12-31
8,450 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,532,751 GBP2023-01-01 ~ 2023-12-31
1,667,816 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
134,951 GBP2023-01-01 ~ 2023-12-31
156,820 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,604 GBP2023-01-01 ~ 2023-12-31
47,791 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,700,306 GBP2023-01-01 ~ 2023-12-31
1,872,427 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
42023-01-01 ~ 2023-12-31
42022-01-01 ~ 2022-12-31
Average Number of Employees
642023-01-01 ~ 2023-12-31
702022-01-01 ~ 2022-12-31
Current Tax for the Period
275,608 GBP2023-01-01 ~ 2023-12-31
196,136 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-13,860 GBP2023-01-01 ~ 2023-12-31
241,009 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
278,093 GBP2023-01-01 ~ 2023-12-31
275,572 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
21,628,509 GBP2023-12-31
21,501,409 GBP2022-12-31
Motor vehicles
261,884 GBP2023-12-31
201,562 GBP2022-12-31
Furniture and fittings
239,824 GBP2023-12-31
237,098 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
22,130,217 GBP2023-12-31
21,940,069 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-295,909 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-125,770 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-983 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-422,662 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
17,836,994 GBP2023-12-31
17,416,087 GBP2022-12-31
Motor vehicles
98,526 GBP2023-12-31
170,924 GBP2022-12-31
Furniture and fittings
211,617 GBP2023-12-31
203,666 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
18,147,137 GBP2023-12-31
17,790,677 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
705,774 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
34,292 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
8,749 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
748,815 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-284,867 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-106,690 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-798 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-392,355 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
3,791,515 GBP2023-12-31
4,085,322 GBP2022-12-31
Motor vehicles
163,358 GBP2023-12-31
30,638 GBP2022-12-31
Furniture and fittings
28,207 GBP2023-12-31
33,432 GBP2022-12-31
Raw Materials
433,408 GBP2023-12-31
407,156 GBP2022-12-31
Finished Goods
1,515,783 GBP2023-12-31
1,575,765 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,898,101 GBP2023-12-31
1,587,997 GBP2022-12-31
Prepayments/Accrued Income
Current
166,462 GBP2023-12-31
197,481 GBP2022-12-31
Other Debtors
Current
36,960 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
85,978 GBP2023-12-31
69,288 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,033,926 GBP2023-12-31
870,966 GBP2022-12-31
Amounts owed to group undertakings
Current
804,160 GBP2023-12-31
548,555 GBP2022-12-31
Corporation Tax Payable
Current
275,608 GBP2023-12-31
241,382 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
11,018 GBP2023-12-31
19,663 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
261,584 GBP2023-12-31
226,799 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
85,978 GBP2023-12-31
69,288 GBP2022-12-31
Between one and five year
261,584 GBP2023-12-31
226,799 GBP2022-12-31
Minimum gross finance lease payments owing
347,562 GBP2023-12-31
296,087 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
347,562 GBP2023-12-31
296,087 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
878,731 GBP2023-12-31
892,591 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31