Average Number of Employees
432023-01-01 ~ 2023-12-31
352022-01-01 ~ 2022-12-31
Intangible Assets
208 GBP2022-12-31
Property, Plant & Equipment
339,095 GBP2023-12-31
199,174 GBP2022-12-31
Fixed Assets
339,095 GBP2023-12-31
199,382 GBP2022-12-31
Total Inventories
1,554,977 GBP2023-12-31
1,831,014 GBP2022-12-31
Debtors
Current
3,088,625 GBP2023-12-31
2,916,525 GBP2022-12-31
Current assets - Investments
3,000,000 GBP2023-12-31
Cash at bank and in hand
3,383,369 GBP2023-12-31
4,255,787 GBP2022-12-31
Current Assets
11,026,971 GBP2023-12-31
9,003,326 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,430,222 GBP2023-12-31
-1,274,664 GBP2022-12-31
Net Current Assets/Liabilities
9,596,749 GBP2023-12-31
7,728,662 GBP2022-12-31
Total Assets Less Current Liabilities
9,935,844 GBP2023-12-31
7,928,044 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-181,156 GBP2023-12-31
-167,708 GBP2022-12-31
Net Assets/Liabilities
9,754,688 GBP2023-12-31
7,760,336 GBP2022-12-31
Equity
Called up share capital
3,050,000 GBP2023-12-31
3,050,000 GBP2022-12-31
3,050,000 GBP2022-01-01
Retained earnings (accumulated losses)
6,704,688 GBP2023-12-31
4,710,336 GBP2022-12-31
2,686,016 GBP2022-01-01
Equity
9,754,688 GBP2023-12-31
7,760,336 GBP2022-12-31
5,736,016 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,994,352 GBP2023-01-01 ~ 2023-12-31
2,024,320 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,994,352 GBP2023-01-01 ~ 2023-12-31
2,024,320 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,994,352 GBP2023-01-01 ~ 2023-12-31
2,024,320 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,994,352 GBP2023-01-01 ~ 2023-12-31
2,024,320 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Motor vehicles
332023-01-01 ~ 2023-12-31
Office equipment
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,750 GBP2023-01-01 ~ 2023-12-31
15,400 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,864,591 GBP2023-01-01 ~ 2023-12-31
1,445,791 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
189,053 GBP2023-01-01 ~ 2023-12-31
167,124 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,208,709 GBP2023-01-01 ~ 2023-12-31
1,773,253 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
329,306 GBP2023-01-01 ~ 2023-12-31
93,325 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
110 GBP2023-01-01 ~ 2023-12-31
690 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,811 GBP2023-01-01 ~ 2023-12-31
595 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
635,117 GBP2023-01-01 ~ 2023-12-31
471,281 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,629,469 GBP2023-01-01 ~ 2023-12-31
2,495,601 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
617,725 GBP2023-01-01 ~ 2023-12-31
474,164 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
226,806 GBP2023-12-31
226,806 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
226,806 GBP2023-12-31
226,598 GBP2022-12-31
Intangible Assets
Development expenditure
208 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
301,359 GBP2023-12-31
301,359 GBP2022-12-31
Motor vehicles
66,815 GBP2023-12-31
66,815 GBP2022-12-31
Office equipment
255,773 GBP2023-12-31
142,830 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
847,995 GBP2023-12-31
637,917 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
257,040 GBP2022-12-31
Motor vehicles
15,434 GBP2022-12-31
Office equipment
117,433 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
438,743 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
12,987 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
19,830 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
25,585 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
70,157 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
270,027 GBP2023-12-31
Motor vehicles
35,264 GBP2023-12-31
Office equipment
143,018 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
508,900 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
31,332 GBP2023-12-31
44,319 GBP2022-12-31
Motor vehicles
31,551 GBP2023-12-31
51,381 GBP2022-12-31
Office equipment
112,755 GBP2023-12-31
25,397 GBP2022-12-31
Raw materials and consumables
1,554,977 GBP2023-12-31
1,831,014 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,756,536 GBP2023-12-31
2,706,254 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
13,909 GBP2023-12-31
11,751 GBP2022-12-31
Other Debtors
Current
126,235 GBP2023-12-31
2,601 GBP2022-12-31
Prepayments/Accrued Income
Current
106,706 GBP2023-12-31
99,869 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
85,239 GBP2023-12-31
96,050 GBP2022-12-31
Trade Creditors/Trade Payables
Current
214,438 GBP2023-12-31
223,923 GBP2022-12-31
Amounts owed to group undertakings
Current
339,492 GBP2023-12-31
189,819 GBP2022-12-31
Corporation Tax Payable
Current
43,909 GBP2022-12-31
Taxation/Social Security Payable
Current
420,344 GBP2023-12-31
371,319 GBP2022-12-31
Other Creditors
Current
18,632 GBP2023-12-31
15,167 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
437,316 GBP2023-12-31
430,527 GBP2022-12-31
Creditors
Current
1,430,222 GBP2023-12-31
1,274,664 GBP2022-12-31
Non-current
181,156 GBP2023-12-31
167,708 GBP2022-12-31
Net Deferred Tax Liability/Asset
85,239 GBP2023-12-31
96,050 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-10,811 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,050,000 shares2023-12-31
3,050,000 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
180,000 GBP2023-12-31
180,000 GBP2022-12-31
Between one and five year
720,000 GBP2023-12-31
720,000 GBP2022-12-31
More than five year
360,000 GBP2023-12-31
540,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,260,000 GBP2023-12-31
1,440,000 GBP2022-12-31