Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Intangible Assets
38,500 GBP2023-12-31
56,418 GBP2022-12-31
Property, Plant & Equipment
69,306 GBP2023-12-31
100,039 GBP2022-12-31
Fixed Assets
107,806 GBP2023-12-31
156,457 GBP2022-12-31
Total Inventories
1,324,074 GBP2023-12-31
1,370,617 GBP2022-12-31
Debtors
1,124,898 GBP2023-12-31
1,133,695 GBP2022-12-31
Cash at bank and in hand
42,045 GBP2023-12-31
152,050 GBP2022-12-31
Current Assets
2,491,017 GBP2023-12-31
2,656,362 GBP2022-12-31
Creditors
Current
1,792,083 GBP2023-12-31
1,751,989 GBP2022-12-31
Net Current Assets/Liabilities
698,934 GBP2023-12-31
904,373 GBP2022-12-31
Total Assets Less Current Liabilities
806,740 GBP2023-12-31
1,060,830 GBP2022-12-31
Net Assets/Liabilities
701,787 GBP2023-12-31
780,534 GBP2022-12-31
Equity
Called up share capital
47,147 GBP2023-12-31
47,147 GBP2022-12-31
Share premium
79,391 GBP2023-12-31
79,391 GBP2022-12-31
Capital redemption reserve
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
565,249 GBP2023-12-31
643,996 GBP2022-12-31
Equity
701,787 GBP2023-12-31
780,534 GBP2022-12-31
Average Number of Employees
212023-01-01 ~ 2023-12-31
212022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
85,000 GBP2022-12-31
Other than goodwill
11,000 GBP2022-12-31
Intangible Assets - Gross Cost
96,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
46,500 GBP2023-12-31
29,500 GBP2022-12-31
Other than goodwill
11,000 GBP2023-12-31
10,082 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
57,500 GBP2023-12-31
39,582 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
17,000 GBP2023-01-01 ~ 2023-12-31
Other than goodwill
918 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
17,918 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
38,500 GBP2023-12-31
55,500 GBP2022-12-31
Other than goodwill
918 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
9,151 GBP2023-12-31
9,151 GBP2022-12-31
Plant and equipment
246,189 GBP2023-12-31
259,368 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
255,340 GBP2023-12-31
268,519 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-15,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-15,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
6,497 GBP2023-12-31
6,131 GBP2022-12-31
Plant and equipment
179,537 GBP2023-12-31
162,349 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
186,034 GBP2023-12-31
168,480 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
366 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
32,188 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
32,554 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-15,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
2,654 GBP2023-12-31
3,020 GBP2022-12-31
Plant and equipment
66,652 GBP2023-12-31
97,019 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
70,932 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
27,103 GBP2023-12-31
12,852 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
14,251 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
43,829 GBP2023-12-31
58,080 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,032,201 GBP2023-12-31
1,017,597 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
82,697 GBP2023-12-31
106,070 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,124,898 GBP2023-12-31
1,133,695 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
70,000 GBP2023-12-31
62,500 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
10,191 GBP2023-12-31
29,110 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,253,015 GBP2023-12-31
1,235,491 GBP2022-12-31
Other Taxation & Social Security Payable
Current
266,068 GBP2023-12-31
226,393 GBP2022-12-31
Other Creditors
Current
192,809 GBP2023-12-31
198,495 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
7,833 GBP2023-12-31
83,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,821 GBP2023-12-31
13,012 GBP2022-12-31
Other Creditors
Non-current
94,299 GBP2023-12-31
156,962 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
2,821 GBP2023-12-31
13,012 GBP2022-12-31
hire purchase agreements
13,012 GBP2023-12-31
42,122 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,353 GBP2023-12-31
Between one and five year
31,531 GBP2023-12-31
75,746 GBP2022-12-31
All periods
42,884 GBP2023-12-31
75,746 GBP2022-12-31
Bank Borrowings
Secured
77,833 GBP2023-12-31
Total Borrowings
Secured
743,152 GBP2023-12-31
611,112 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2023-12-31
Class 2 ordinary share
17,147 shares2023-12-31