Turnover/Revenue
31,912,993 GBP2023-01-01 ~ 2023-12-31
25,463,233 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-26,920,203 GBP2023-01-01 ~ 2023-12-31
-20,560,067 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,992,790 GBP2023-01-01 ~ 2023-12-31
4,903,166 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,007,864 GBP2023-01-01 ~ 2023-12-31
-812,273 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,292,767 GBP2023-01-01 ~ 2023-12-31
-2,914,556 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
187 GBP2023-01-01 ~ 2023-12-31
77 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
741,194 GBP2023-01-01 ~ 2023-12-31
1,342,817 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
544,902 GBP2023-01-01 ~ 2023-12-31
1,117,605 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
14,101 GBP2023-12-31
18,801 GBP2022-12-31
Property, Plant & Equipment
5,890,376 GBP2023-12-31
5,954,042 GBP2022-12-31
Fixed Assets
5,909,477 GBP2023-12-31
5,977,843 GBP2022-12-31
Total Inventories
3,930,018 GBP2023-12-31
3,743,225 GBP2022-12-31
Debtors
4,921,273 GBP2023-12-31
4,133,641 GBP2022-12-31
Cash at bank and in hand
1,750 GBP2023-12-31
201,295 GBP2022-12-31
Current Assets
8,853,041 GBP2023-12-31
8,078,161 GBP2022-12-31
Net Current Assets/Liabilities
2,127,062 GBP2023-12-31
2,996,381 GBP2022-12-31
Total Assets Less Current Liabilities
8,036,539 GBP2023-12-31
8,974,224 GBP2022-12-31
Net Assets/Liabilities
5,512,885 GBP2023-12-31
5,286,932 GBP2022-12-31
Equity
Called up share capital
17,500 GBP2023-12-31
17,500 GBP2022-12-31
17,500 GBP2021-12-31
Capital redemption reserve
6 GBP2023-12-31
6 GBP2022-12-31
6 GBP2021-12-31
Retained earnings (accumulated losses)
5,495,379 GBP2023-12-31
5,269,426 GBP2022-12-31
4,364,293 GBP2021-12-31
Equity
5,512,885 GBP2023-12-31
5,286,932 GBP2022-12-31
4,381,799 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
544,902 GBP2023-01-01 ~ 2023-12-31
1,117,605 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-318,949 GBP2023-01-01 ~ 2023-12-31
-212,472 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-318,949 GBP2023-01-01 ~ 2023-12-31
-212,472 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
348,105 GBP2023-01-01 ~ 2023-12-31
350,979 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,854,227 GBP2023-01-01 ~ 2023-12-31
4,128,807 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
429,123 GBP2023-01-01 ~ 2023-12-31
381,082 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,332,267 GBP2023-01-01 ~ 2023-12-31
4,565,667 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
232023-01-01 ~ 2023-12-31
202022-01-01 ~ 2022-12-31
Average Number of Employees
1532023-01-01 ~ 2023-12-31
1352022-01-01 ~ 2022-12-31
Director Remuneration
111,651 GBP2023-01-01 ~ 2023-12-31
112,083 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,530 GBP2023-01-01 ~ 2023-12-31
15,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
96,603 GBP2023-01-01 ~ 2023-12-31
190,212 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
174,333 GBP2023-01-01 ~ 2023-12-31
255,135 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
550,269 GBP2023-12-31
453,666 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
47,001 GBP2023-12-31
47,001 GBP2022-12-31
Intangible Assets - Gross Cost
47,001 GBP2023-12-31
47,001 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
32,900 GBP2023-12-31
28,200 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
32,900 GBP2023-12-31
28,200 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
4,700 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
4,700 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
14,101 GBP2023-12-31
18,801 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,377,583 GBP2023-12-31
3,308,284 GBP2022-12-31
Plant and equipment
4,943,786 GBP2023-12-31
4,734,790 GBP2022-12-31
Office equipment
280,726 GBP2023-12-31
277,458 GBP2022-12-31
Motor vehicles
596,950 GBP2023-12-31
596,950 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,610,168 GBP2023-12-31
10,328,605 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-9,808 GBP2023-01-01 ~ 2023-12-31
Office equipment
-783 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-10,591 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
527,577 GBP2023-12-31
468,380 GBP2022-12-31
Plant and equipment
2,726,623 GBP2023-12-31
2,565,932 GBP2022-12-31
Office equipment
234,106 GBP2023-12-31
217,325 GBP2022-12-31
Motor vehicles
407,417 GBP2023-12-31
344,239 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,719,792 GBP2023-12-31
4,374,563 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
59,197 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
163,564 GBP2023-01-01 ~ 2023-12-31
Office equipment
16,781 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
63,178 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
348,102 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,873 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,873 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,850,006 GBP2023-12-31
2,839,906 GBP2022-12-31
Plant and equipment
2,217,163 GBP2023-12-31
2,168,851 GBP2022-12-31
Office equipment
46,620 GBP2023-12-31
60,122 GBP2022-12-31
Motor vehicles
189,533 GBP2023-12-31
252,712 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
3,020,565 GBP2023-12-31
2,830,107 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
1,561,481 GBP2023-12-31
1,140,558 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,921,273 GBP2023-12-31
4,133,641 GBP2022-12-31
Cash and Cash Equivalents
1,750 GBP2023-12-31
201,295 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
4,297,663 GBP2023-12-31
2,460,437 GBP2022-12-31
Non-current, Amounts falling due after one year
613,680 GBP2023-12-31
1,926,303 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
550,269 GBP2023-12-31
453,666 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
10,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
938 shares2023-12-31
938 shares2022-12-31
Par Value of Share
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
938 shares2023-12-31
938 shares2022-12-31
Par Value of Share
Class 4 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
938 shares2023-12-31
938 shares2022-12-31
Number of Shares Issued (Fully Paid)
17,500 shares2023-12-31
17,500 shares2022-12-31
Nominal value of allotted share capital
17,500 GBP2023-01-01 ~ 2023-12-31
17,500 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Non-current
361,642 GBP2023-12-31
1,528,967 GBP2022-12-31
Other Remaining Borrowings
Non-current
192,933 GBP2023-12-31
291,999 GBP2022-12-31
Total Borrowings
Non-current
613,680 GBP2023-12-31
1,926,303 GBP2022-12-31
Bank Borrowings
Current
1,176,941 GBP2023-12-31
161,588 GBP2022-12-31
Bank Overdrafts
Current
1,003,065 GBP2023-12-31
Other Remaining Borrowings
Current
2,055,668 GBP2023-12-31
2,202,698 GBP2022-12-31
Total Borrowings
Current
4,297,663 GBP2023-12-31
2,460,437 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
46,233 GBP2023-12-31
72,950 GBP2022-12-31
Minimum gross finance lease payments owing
105,337 GBP2023-12-31
161,727 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
91,773 GBP2023-12-31
93,329 GBP2022-12-31
Between two and five year
344,359 GBP2023-12-31
356,465 GBP2022-12-31
More than five year
617,500 GBP2023-12-31
697,167 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,053,632 GBP2023-12-31
1,146,961 GBP2022-12-31
Dividend per share (interim)
10.512023-01-01 ~ 2023-12-31
7.002022-01-01 ~ 2022-12-31