Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
69,392,910 GBP2023-01-01 ~ 2023-12-31
64,176,721 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
41,432,857 GBP2023-01-01 ~ 2023-12-31
42,641,363 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
27,960,053 GBP2023-01-01 ~ 2023-12-31
21,535,358 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
25,933,138 GBP2023-01-01 ~ 2023-12-31
21,481,250 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,072,629 GBP2023-01-01 ~ 2023-12-31
82,932 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,961 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
452,496 GBP2023-01-01 ~ 2023-12-31
154,518 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,628,094 GBP2023-01-01 ~ 2023-12-31
-71,586 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
694,182 GBP2023-01-01 ~ 2023-12-31
296,775 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
933,912 GBP2023-01-01 ~ 2023-12-31
-368,361 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
933,912 GBP2023-01-01 ~ 2023-12-31
-368,361 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
3,482,132 GBP2023-12-31
2,866,330 GBP2022-12-31
Property, Plant & Equipment
7,081,583 GBP2023-12-31
5,750,720 GBP2022-12-31
Fixed Assets - Investments
8,239 GBP2023-12-31
8,239 GBP2022-12-31
Fixed Assets
10,571,954 GBP2023-12-31
8,625,289 GBP2022-12-31
Total Inventories
9,646,554 GBP2023-12-31
11,177,994 GBP2022-12-31
Debtors
6,825,834 GBP2023-12-31
7,018,677 GBP2022-12-31
Cash at bank and in hand
1,577,303 GBP2023-12-31
3,209,007 GBP2022-12-31
Current Assets
18,049,691 GBP2023-12-31
21,405,678 GBP2022-12-31
Creditors
Current
11,037,306 GBP2023-12-31
17,497,277 GBP2022-12-31
Net Current Assets/Liabilities
7,012,385 GBP2023-12-31
3,908,401 GBP2022-12-31
Total Assets Less Current Liabilities
17,584,339 GBP2023-12-31
12,533,690 GBP2022-12-31
Net Assets/Liabilities
12,601,815 GBP2023-12-31
11,667,903 GBP2022-12-31
Equity
Called up share capital
50 GBP2023-12-31
50 GBP2022-12-31
50 GBP2021-12-31
Capital redemption reserve
50 GBP2023-12-31
50 GBP2022-12-31
50 GBP2021-12-31
Retained earnings (accumulated losses)
12,601,715 GBP2023-12-31
11,667,803 GBP2022-12-31
12,036,164 GBP2021-12-31
Equity
12,601,815 GBP2023-12-31
11,667,903 GBP2022-12-31
12,036,264 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
933,912 GBP2023-01-01 ~ 2023-12-31
-368,361 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
13,006,348 GBP2023-01-01 ~ 2023-12-31
10,650,525 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,237,464 GBP2023-01-01 ~ 2023-12-31
1,026,184 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
250,633 GBP2023-01-01 ~ 2023-12-31
201,292 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
14,494,445 GBP2023-01-01 ~ 2023-12-31
11,878,001 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
4512023-01-01 ~ 2023-12-31
3902022-01-01 ~ 2022-12-31
Director Remuneration
90,833 GBP2023-01-01 ~ 2023-12-31
179,217 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,049,641 GBP2023-01-01 ~ 2023-12-31
867,217 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
27,000 GBP2023-01-01 ~ 2023-12-31
23,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
250,506 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
382,944 GBP2023-01-01 ~ 2023-12-31
-17,897 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
7,696,626 GBP2023-12-31
5,980,139 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,214,494 GBP2023-12-31
3,113,809 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,100,685 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
3,482,132 GBP2023-12-31
2,866,330 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,873,198 GBP2023-12-31
5,037,613 GBP2022-12-31
Motor vehicles
1,973,227 GBP2023-12-31
1,823,169 GBP2022-12-31
Computers
146,618 GBP2023-12-31
150,812 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,210,911 GBP2023-12-31
9,232,702 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-178,396 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-389,177 GBP2023-01-01 ~ 2023-12-31
Computers
-55,491 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-623,064 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,202,318 GBP2023-12-31
1,815,389 GBP2022-12-31
Motor vehicles
1,064,001 GBP2023-12-31
1,030,779 GBP2022-12-31
Computers
77,941 GBP2023-12-31
118,993 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,129,328 GBP2023-12-31
3,481,982 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
546,058 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
399,860 GBP2023-01-01 ~ 2023-12-31
Computers
14,439 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,228,604 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-159,129 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-366,638 GBP2023-01-01 ~ 2023-12-31
Computers
-55,491 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-581,258 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
3,670,880 GBP2023-12-31
3,222,224 GBP2022-12-31
Motor vehicles
909,226 GBP2023-12-31
792,390 GBP2022-12-31
Computers
68,677 GBP2023-12-31
31,819 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
178,963 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
468,544 GBP2023-12-31
261,394 GBP2022-12-31
Finished Goods
9,646,554 GBP2023-12-31
11,177,994 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,744,311 GBP2023-12-31
4,343,720 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
28 GBP2023-12-31
28 GBP2022-12-31
Other Debtors
Current
10,229 GBP2023-12-31
4,327 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
130,693 GBP2023-12-31
890,304 GBP2022-12-31
Prepayments/Accrued Income
Current
1,940,573 GBP2023-12-31
1,780,298 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
6,825,834 GBP2023-12-31
7,018,677 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
199,236 GBP2023-12-31
160,355 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,110,590 GBP2023-12-31
6,337,134 GBP2022-12-31
Amounts owed to group undertakings
Current
3,469,850 GBP2023-12-31
8,728,721 GBP2022-12-31
Other Taxation & Social Security Payable
Current
353,247 GBP2023-12-31
269,663 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
788,747 GBP2023-12-31
1,016,227 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
232,937 GBP2023-12-31
59,876 GBP2022-12-31
Amounts owed to group undertakings
Non-current
3,500,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
232,937 GBP2023-12-31
59,876 GBP2022-12-31
hire purchase agreements
432,173 GBP2023-12-31
220,231 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,607,874 GBP2023-12-31
2,439,777 GBP2022-12-31
Between one and five year
7,024,362 GBP2023-12-31
8,284,769 GBP2022-12-31
More than five year
200,733 GBP2023-12-31
11,387 GBP2022-12-31
All periods
9,832,969 GBP2023-12-31
10,735,933 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,249,587 GBP2023-12-31
805,911 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
933,912 GBP2023-01-01 ~ 2023-12-31