96090 - Other Service Activities N.e.c.
Average Number of Employees
262023-01-01 ~ 2023-12-31
272022-01-01 ~ 2022-12-31
Turnover/Revenue
26,832,849 GBP2023-01-01 ~ 2023-12-31
27,217,579 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-22,039,197 GBP2023-01-01 ~ 2023-12-31
-21,018,048 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,793,652 GBP2023-01-01 ~ 2023-12-31
6,199,531 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,331,377 GBP2023-01-01 ~ 2023-12-31
-2,604,936 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,462,275 GBP2023-01-01 ~ 2023-12-31
3,594,595 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-9,348 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,452,927 GBP2023-01-01 ~ 2023-12-31
3,594,595 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
14,224,218 GBP2023-12-31
12,785,223 GBP2022-12-31
10,491,556 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,850,995 GBP2023-01-01 ~ 2023-12-31
2,903,667 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-412,000 GBP2023-01-01 ~ 2023-12-31
-610,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,089,393 GBP2023-12-31
1,196,903 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
1,089,394 GBP2023-12-31
1,196,904 GBP2022-12-31
Total Inventories
9,521,779 GBP2023-12-31
9,837,981 GBP2022-12-31
Debtors
Current
3,952,182 GBP2023-12-31
5,054,886 GBP2022-12-31
Cash at bank and in hand
2,833,105 GBP2023-12-31
1,039,457 GBP2022-12-31
Current Assets
16,307,066 GBP2023-12-31
15,932,324 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,076,740 GBP2023-12-31
-4,248,503 GBP2022-12-31
Net Current Assets/Liabilities
13,230,326 GBP2023-12-31
11,683,821 GBP2022-12-31
Total Assets Less Current Liabilities
14,319,720 GBP2023-12-31
12,880,725 GBP2022-12-31
Net Assets/Liabilities
14,319,720 GBP2023-12-31
12,880,725 GBP2022-12-31
Equity
Called up share capital
95,502 GBP2023-12-31
95,502 GBP2022-12-31
Equity
14,319,720 GBP2023-12-31
12,880,725 GBP2022-12-31
Audit Fees/Expenses
13,620 GBP2023-01-01 ~ 2023-12-31
13,620 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,471,332 GBP2023-01-01 ~ 2023-12-31
1,415,374 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
72,220 GBP2023-01-01 ~ 2023-12-31
176,123 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,562,947 GBP2023-01-01 ~ 2023-12-31
1,625,027 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
742,233 GBP2023-01-01 ~ 2023-12-31
716,812 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
576,942 GBP2023-01-01 ~ 2023-12-31
682,973 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
412,000 GBP2023-01-01 ~ 2023-12-31
610,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,273,078 GBP2023-12-31
1,273,078 GBP2022-12-31
Plant and equipment
1,600,391 GBP2023-12-31
1,588,661 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,001,189 GBP2023-12-31
2,989,459 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,341,399 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,792,556 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
80,721 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
119,240 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,422,120 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,911,796 GBP2023-12-31
Property, Plant & Equipment
Buildings
842,117 GBP2023-12-31
878,082 GBP2022-12-31
Plant and equipment
178,271 GBP2023-12-31
247,262 GBP2022-12-31
Raw materials and consumables
9,521,779 GBP2023-12-31
9,837,981 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,844,542 GBP2023-12-31
4,961,111 GBP2022-12-31
Other Debtors
Current
14,611 GBP2023-12-31
13,663 GBP2022-12-31
Prepayments/Accrued Income
Current
93,029 GBP2023-12-31
80,112 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,837,959 GBP2023-12-31
2,222,204 GBP2022-12-31
Amounts owed to group undertakings
Current
14,860 GBP2023-12-31
14,860 GBP2022-12-31
Corporation Tax Payable
Current
310,542 GBP2023-12-31
671,088 GBP2022-12-31
Taxation/Social Security Payable
Current
120,551 GBP2023-12-31
148,597 GBP2022-12-31
Other Creditors
Current
686,035 GBP2023-12-31
1,083,275 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
106,793 GBP2023-12-31
108,479 GBP2022-12-31
Creditors
Current
3,076,740 GBP2023-12-31
4,248,503 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
95,502 shares2023-12-31
95,502 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
35,369 GBP2023-12-31
18,824 GBP2022-12-31
Between one and five year
22,113 GBP2023-12-31
53,270 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
57,482 GBP2023-12-31
72,094 GBP2022-12-31