Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,730,118 GBP2023-01-01 ~ 2023-12-31
11,749,795 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,637,824 GBP2023-01-01 ~ 2023-12-31
-9,208,911 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,092,294 GBP2023-01-01 ~ 2023-12-31
2,540,884 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-610,635 GBP2023-01-01 ~ 2023-12-31
-643,341 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-804,737 GBP2023-01-01 ~ 2023-12-31
-792,684 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,680,140 GBP2023-01-01 ~ 2023-12-31
1,120,995 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,600,898 GBP2023-01-01 ~ 2023-12-31
1,064,954 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,158,870 GBP2023-01-01 ~ 2023-12-31
898,483 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,158,870 GBP2023-01-01 ~ 2023-12-31
898,483 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,265,349 GBP2023-12-31
2,202,725 GBP2022-12-31
Fixed Assets - Investments
700 GBP2023-12-31
700 GBP2022-12-31
Fixed Assets
2,266,049 GBP2023-12-31
2,203,425 GBP2022-12-31
Total Inventories
1,558,731 GBP2023-12-31
704,880 GBP2022-12-31
Debtors
1,576,386 GBP2023-12-31
1,789,508 GBP2022-12-31
Cash at bank and in hand
166,669 GBP2023-12-31
366,509 GBP2022-12-31
Current Assets
3,301,786 GBP2023-12-31
2,860,897 GBP2022-12-31
Net Current Assets/Liabilities
1,756,988 GBP2023-12-31
1,550,901 GBP2022-12-31
Total Assets Less Current Liabilities
4,023,037 GBP2023-12-31
3,754,326 GBP2022-12-31
Net Assets/Liabilities
3,099,642 GBP2023-12-31
2,691,772 GBP2022-12-31
Equity
Called up share capital
110 GBP2023-12-31
110 GBP2022-12-31
110 GBP2021-12-31
Retained earnings (accumulated losses)
3,099,532 GBP2023-12-31
2,691,662 GBP2022-12-31
2,594,179 GBP2021-12-31
Equity
3,099,642 GBP2023-12-31
2,691,772 GBP2022-12-31
2,594,289 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-751,000 GBP2023-01-01 ~ 2023-12-31
-801,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-751,000 GBP2023-01-01 ~ 2023-12-31
-801,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,158,870 GBP2023-01-01 ~ 2023-12-31
898,483 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,871,963 GBP2023-01-01 ~ 2023-12-31
1,648,690 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
167,706 GBP2023-01-01 ~ 2023-12-31
149,280 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,706 GBP2023-01-01 ~ 2023-12-31
55,033 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,092,375 GBP2023-01-01 ~ 2023-12-31
1,853,003 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
652023-01-01 ~ 2023-12-31
652022-01-01 ~ 2022-12-31
Director Remuneration
16,926 GBP2023-01-01 ~ 2023-12-31
18,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
192,422 GBP2023-01-01 ~ 2023-12-31
199,376 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
339,486 GBP2023-01-01 ~ 2023-12-31
115,016 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
376,547 GBP2023-01-01 ~ 2023-12-31
202,341 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
822,247 GBP2023-12-31
822,247 GBP2022-12-31
Plant and equipment
6,125,381 GBP2023-12-31
5,771,046 GBP2022-12-31
Motor vehicles
366,526 GBP2023-12-31
366,526 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,358,301 GBP2023-12-31
7,003,966 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
151,268 GBP2023-12-31
137,516 GBP2022-12-31
Plant and equipment
4,589,214 GBP2023-12-31
4,384,892 GBP2022-12-31
Motor vehicles
348,975 GBP2023-12-31
277,545 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,092,952 GBP2023-12-31
4,801,241 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
13,752 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
204,322 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
71,430 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
291,711 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
670,979 GBP2023-12-31
684,731 GBP2022-12-31
Plant and equipment
1,536,167 GBP2023-12-31
1,386,154 GBP2022-12-31
Motor vehicles
17,551 GBP2023-12-31
88,981 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
700 GBP2022-12-31
Investments in Group Undertakings
700 GBP2023-12-31
700 GBP2022-12-31
Raw Materials
225,170 GBP2023-12-31
165,100 GBP2022-12-31
Finished Goods
1,333,561 GBP2023-12-31
539,780 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
959,115 GBP2023-12-31
1,007,710 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
37,814 GBP2023-12-31
66,763 GBP2022-12-31
Prepayments
Current
126,983 GBP2023-12-31
159,101 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,576,386 GBP2023-12-31
1,789,508 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
254,878 GBP2023-12-31
270,669 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
204,831 GBP2023-12-31
125,153 GBP2022-12-31
Trade Creditors/Trade Payables
Current
487,192 GBP2023-12-31
406,722 GBP2022-12-31
Amounts owed to group undertakings
Current
800 GBP2023-12-31
800 GBP2022-12-31
Corporation Tax Payable
Current
339,486 GBP2023-12-31
114,003 GBP2022-12-31
Other Taxation & Social Security Payable
Current
48,904 GBP2023-12-31
47,505 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
208,707 GBP2023-12-31
345,144 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
430,622 GBP2023-12-31
683,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
189,157 GBP2023-12-31
176,646 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
254,878 GBP2023-12-31
270,669 GBP2022-12-31
Non-current, Between one and two years
258,878 GBP2023-12-31
270,650 GBP2022-12-31
Non-current, Between two and five year
171,744 GBP2023-12-31
413,017 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
189,157 GBP2023-12-31
176,646 GBP2022-12-31
hire purchase agreements
393,988 GBP2023-12-31
301,799 GBP2022-12-31
Bank Borrowings
Secured
685,500 GBP2023-12-31
954,336 GBP2022-12-31
Total Borrowings
Secured
1,079,488 GBP2023-12-31
1,256,135 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
303,616 GBP2023-12-31
202,241 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
110 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,158,870 GBP2023-01-01 ~ 2023-12-31