Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
26,655,839 GBP2023-01-01 ~ 2023-12-31
24,274,518 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
15,817,123 GBP2023-01-01 ~ 2023-12-31
14,145,657 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,838,716 GBP2023-01-01 ~ 2023-12-31
10,128,861 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
10,371,773 GBP2023-01-01 ~ 2023-12-31
9,711,889 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
466,943 GBP2023-01-01 ~ 2023-12-31
416,972 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,883 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
474,826 GBP2023-01-01 ~ 2023-12-31
1,110,554 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
132,124 GBP2023-01-01 ~ 2023-12-31
154,668 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
342,702 GBP2023-01-01 ~ 2023-12-31
955,886 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
2,087,677 GBP2023-12-31
2,428,587 GBP2022-12-31
Property, Plant & Equipment
1,243,663 GBP2023-12-31
1,193,052 GBP2022-12-31
Fixed Assets - Investments
3,679 GBP2023-12-31
1,679 GBP2022-12-31
Fixed Assets
3,335,019 GBP2023-12-31
3,623,318 GBP2022-12-31
Total Inventories
780,326 GBP2023-12-31
934,346 GBP2022-12-31
Debtors
5,310,230 GBP2023-12-31
5,878,143 GBP2022-12-31
Cash at bank and in hand
1,238,370 GBP2023-12-31
1,690,948 GBP2022-12-31
Current Assets
7,328,926 GBP2023-12-31
8,503,437 GBP2022-12-31
Creditors
Current
6,051,246 GBP2023-12-31
7,339,072 GBP2022-12-31
Net Current Assets/Liabilities
1,277,680 GBP2023-12-31
1,164,365 GBP2022-12-31
Total Assets Less Current Liabilities
4,612,699 GBP2023-12-31
4,787,683 GBP2022-12-31
Net Assets/Liabilities
4,218,894 GBP2023-12-31
4,416,192 GBP2022-12-31
Equity
Called up share capital
4,000 GBP2023-12-31
4,000 GBP2022-12-31
4,000 GBP2021-12-31
Retained earnings (accumulated losses)
4,214,894 GBP2023-12-31
4,412,192 GBP2022-12-31
4,956,306 GBP2021-12-31
Equity
4,218,894 GBP2023-12-31
4,416,192 GBP2022-12-31
4,960,306 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
342,702 GBP2023-01-01 ~ 2023-12-31
955,886 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
342,702 GBP2023-01-01 ~ 2023-12-31
955,886 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-540,000 GBP2023-01-01 ~ 2023-12-31
-1,500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-540,000 GBP2023-01-01 ~ 2023-12-31
-1,500,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,067,768 GBP2023-01-01 ~ 2023-12-31
6,454,669 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
762,946 GBP2023-01-01 ~ 2023-12-31
732,058 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
199,547 GBP2023-01-01 ~ 2023-12-31
187,380 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,030,261 GBP2023-01-01 ~ 2023-12-31
7,374,107 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1542023-01-01 ~ 2023-12-31
1582022-01-01 ~ 2022-12-31
Director Remuneration
202,968 GBP2023-01-01 ~ 2023-12-31
288,043 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
423,181 GBP2023-01-01 ~ 2023-12-31
459,573 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
33,132 GBP2023-01-01 ~ 2023-12-31
34,530 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
113,933 GBP2023-01-01 ~ 2023-12-31
97,965 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
118,707 GBP2023-01-01 ~ 2023-12-31
211,005 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
2,616,533 GBP2023-12-31
2,616,533 GBP2022-12-31
Computer software
731,052 GBP2023-12-31
697,657 GBP2022-12-31
Intangible Assets - Gross Cost
3,347,585 GBP2023-12-31
3,314,190 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
875,247 GBP2023-12-31
625,759 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,259,908 GBP2023-12-31
885,603 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
249,488 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
374,305 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
1,741,286 GBP2023-12-31
1,990,774 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,468,037 GBP2023-12-31
5,206,440 GBP2022-12-31
Furniture and fittings
1,785,564 GBP2023-12-31
1,674,509 GBP2022-12-31
Motor vehicles
181,694 GBP2023-12-31
180,909 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,435,295 GBP2023-12-31
7,061,858 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-108,972 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-108,972 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,614,597 GBP2023-12-31
4,422,484 GBP2022-12-31
Furniture and fittings
1,489,824 GBP2023-12-31
1,389,165 GBP2022-12-31
Motor vehicles
87,211 GBP2023-12-31
57,157 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,191,632 GBP2023-12-31
5,868,806 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
292,468 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
100,659 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
30,054 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
423,181 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-100,355 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-100,355 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
853,440 GBP2023-12-31
783,956 GBP2022-12-31
Furniture and fittings
295,740 GBP2023-12-31
285,344 GBP2022-12-31
Motor vehicles
94,483 GBP2023-12-31
123,752 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
3,679 GBP2023-12-31
1,679 GBP2022-12-31
Additions to investments
2,000 GBP2023-12-31
Investments in Group Undertakings
3,679 GBP2023-12-31
1,679 GBP2022-12-31
Value of work in progress
21,826 GBP2023-12-31
119,125 GBP2022-12-31
Finished Goods
758,500 GBP2023-12-31
815,221 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,738,002 GBP2023-12-31
5,283,161 GBP2022-12-31
Prepayments/Accrued Income
Current
572,228 GBP2023-12-31
594,982 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,310,230 GBP2023-12-31
5,878,143 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,110,537 GBP2023-12-31
2,800,503 GBP2022-12-31
Amounts owed to group undertakings
Current
540,000 GBP2023-12-31
937,567 GBP2022-12-31
Corporation Tax Payable
Current
113,906 GBP2023-12-31
97,533 GBP2022-12-31
Other Taxation & Social Security Payable
Current
215,326 GBP2023-12-31
207,613 GBP2022-12-31
Other Creditors
Current
65,439 GBP2023-12-31
117,044 GBP2022-12-31
Accrued Liabilities
Current
2,444,638 GBP2023-12-31
2,704,375 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
114,472 GBP2023-12-31
25,954 GBP2022-12-31
Between one and five year
100,527 GBP2023-12-31
25,000 GBP2022-12-31
All periods
214,999 GBP2023-12-31
50,954 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
393,805 GBP2023-12-31
371,491 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2023-12-31