Average Number of Employees
1362023-01-01 ~ 2023-12-31
1302022-01-01 ~ 2022-12-31
Turnover/Revenue
30,050,483 GBP2023-01-01 ~ 2023-12-31
28,036,963 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-24,124,604 GBP2023-01-01 ~ 2023-12-31
-22,485,285 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,925,879 GBP2023-01-01 ~ 2023-12-31
5,551,678 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-84,021 GBP2023-01-01 ~ 2023-12-31
-183,908 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,222,945 GBP2023-01-01 ~ 2023-12-31
-2,799,155 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,807,213 GBP2023-01-01 ~ 2023-12-31
2,738,750 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,726,147 GBP2023-01-01 ~ 2023-12-31
2,650,651 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,646,526 GBP2023-01-01 ~ 2023-12-31
2,198,955 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,325,616 GBP2023-12-31
3,421,891 GBP2022-12-31
Total Inventories
4,654,646 GBP2023-12-31
5,456,258 GBP2022-12-31
Debtors
Current
9,375,321 GBP2023-12-31
8,253,749 GBP2022-12-31
Cash at bank and in hand
259,990 GBP2023-12-31
293,897 GBP2022-12-31
Current Assets
14,289,957 GBP2023-12-31
14,003,904 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,367,229 GBP2023-12-31
Net Current Assets/Liabilities
7,922,728 GBP2023-12-31
6,508,469 GBP2022-12-31
Total Assets Less Current Liabilities
11,248,344 GBP2023-12-31
9,930,360 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-7,484 GBP2023-12-31
-130,737 GBP2022-12-31
Net Assets/Liabilities
10,804,736 GBP2023-12-31
9,348,850 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2022-01-01
Retained earnings (accumulated losses)
10,803,736 GBP2023-12-31
9,347,850 GBP2022-12-31
8,536,368 GBP2022-01-01
Equity
10,804,736 GBP2023-12-31
9,348,850 GBP2022-12-31
8,537,368 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,646,526 GBP2023-01-01 ~ 2023-12-31
2,198,955 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-190,640 GBP2023-01-01 ~ 2023-12-31
-1,387,473 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-190,640 GBP2023-01-01 ~ 2023-12-31
-1,387,473 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
152023-01-01 ~ 2023-12-31
Audit Fees/Expenses
24,750 GBP2023-01-01 ~ 2023-12-31
19,725 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,103,984 GBP2023-01-01 ~ 2023-12-31
2,970,324 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
271,895 GBP2023-01-01 ~ 2023-12-31
279,359 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,483,342 GBP2023-01-01 ~ 2023-12-31
3,357,012 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
4,438 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,649 GBP2023-01-01 ~ 2023-12-31
-29,866 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
431,537 GBP2023-01-01 ~ 2023-12-31
503,624 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,705,764 GBP2023-12-31
1,705,764 GBP2022-12-31
Plant and equipment
7,013,632 GBP2023-12-31
6,824,017 GBP2022-12-31
Motor vehicles
286,307 GBP2023-12-31
69,924 GBP2022-12-31
Furniture and fittings
719,693 GBP2023-12-31
701,317 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,725,396 GBP2023-12-31
9,301,022 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-3,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,374,228 GBP2022-12-31
Motor vehicles
29,731 GBP2022-12-31
Furniture and fittings
501,253 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,879,131 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
230,686 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
31,385 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
368,949 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
154,670 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
154,670 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,970 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,970 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,756,614 GBP2023-12-31
Motor vehicles
55,288 GBP2023-12-31
Furniture and fittings
532,638 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,399,780 GBP2023-12-31
Property, Plant & Equipment
Buildings
650,524 GBP2023-12-31
731,845 GBP2022-12-31
Plant and equipment
2,257,018 GBP2023-12-31
2,449,789 GBP2022-12-31
Motor vehicles
231,019 GBP2023-12-31
40,193 GBP2022-12-31
Furniture and fittings
187,055 GBP2023-12-31
200,064 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
876,466 GBP2023-12-31
1,027,042 GBP2022-12-31
Raw materials and consumables
4,512,351 GBP2023-12-31
5,389,935 GBP2022-12-31
Finished Goods/Goods for Resale
142,295 GBP2023-12-31
66,323 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,764,923 GBP2023-12-31
4,538,381 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,135,264 GBP2023-12-31
3,527,687 GBP2022-12-31
Other Debtors
Current
110,955 GBP2023-12-31
107,256 GBP2022-12-31
Prepayments/Accrued Income
Current
364,179 GBP2023-12-31
80,425 GBP2022-12-31
Bank Overdrafts
-1,110,204 GBP2023-12-31
-1,431,327 GBP2022-12-31
Cash and Cash Equivalents
-850,214 GBP2023-12-31
-1,137,430 GBP2022-12-31
Bank Overdrafts
Current
1,110,204 GBP2023-12-31
1,431,327 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,476,642 GBP2023-12-31
4,813,550 GBP2022-12-31
Amounts owed to group undertakings
Current
197,755 GBP2023-12-31
Corporation Tax Payable
Current
475,000 GBP2022-12-31
Taxation/Social Security Payable
Current
65,009 GBP2023-12-31
54,348 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
110,593 GBP2023-12-31
242,516 GBP2022-12-31
Other Creditors
Current
25,250 GBP2023-12-31
25,250 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
381,776 GBP2023-12-31
453,444 GBP2022-12-31
Creditors
Current
6,367,229 GBP2023-12-31
7,495,435 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
7,484 GBP2023-12-31
130,737 GBP2022-12-31
Minimum gross finance lease payments owing
118,077 GBP2023-12-31
373,253 GBP2022-12-31
Net Deferred Tax Liability/Asset
436,124 GBP2023-12-31
450,773 GBP2022-12-31
480,639 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-14,649 GBP2023-01-01 ~ 2023-12-31
-29,866 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
436,124 GBP2023-12-31
450,773 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 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
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Between one and five year
1,200,000 GBP2023-12-31
1,200,000 GBP2022-12-31
More than five year
1,200,000 GBP2023-12-31
1,500,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,700,000 GBP2023-12-31
3,000,000 GBP2022-12-31