96090 - Other Service Activities N.e.c.
Average Number of Employees
782023-01-01 ~ 2023-12-31
772022-01-01 ~ 2022-12-31
Profit/Loss
898,404 GBP2023-01-01 ~ 2023-12-31
1,136,151 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
285,188 GBP2023-12-31
236,766 GBP2022-12-31
Turnover/Revenue
13,212,026 GBP2023-01-01 ~ 2023-12-31
13,439,288 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
8,686,668 GBP2023-01-01 ~ 2023-12-31
8,867,885 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,525,358 GBP2023-01-01 ~ 2023-12-31
4,571,403 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,192,311 GBP2023-01-01 ~ 2023-12-31
3,034,943 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,333,047 GBP2023-01-01 ~ 2023-12-31
1,548,735 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
107,158 GBP2023-01-01 ~ 2023-12-31
60,553 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,228,655 GBP2023-01-01 ~ 2023-12-31
1,488,299 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
330,251 GBP2023-01-01 ~ 2023-12-31
352,148 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
898,404 GBP2023-01-01 ~ 2023-12-31
1,136,151 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2023-01-01 ~ 2023-12-31
-700,000 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,478,878 GBP2023-12-31
3,380,474 GBP2022-12-31
2,944,323 GBP2021-12-31
Intangible Assets
39,677 GBP2023-12-31
59,756 GBP2022-12-31
Property, Plant & Equipment
1,929,874 GBP2023-12-31
1,883,205 GBP2022-12-31
Fixed Assets
1,969,551 GBP2023-12-31
1,942,961 GBP2022-12-31
Total Inventories
1,987,322 GBP2023-12-31
2,251,432 GBP2022-12-31
Debtors
2,770,920 GBP2023-12-31
2,658,492 GBP2022-12-31
Cash at bank and in hand
67,323 GBP2023-12-31
25,226 GBP2022-12-31
Current Assets
4,825,565 GBP2023-12-31
4,935,150 GBP2022-12-31
Creditors
Amounts falling due within one year
3,030,898 GBP2023-12-31
3,260,719 GBP2022-12-31
Net Current Assets/Liabilities
1,794,667 GBP2023-12-31
1,674,431 GBP2022-12-31
Total Assets Less Current Liabilities
3,764,218 GBP2023-12-31
3,617,392 GBP2022-12-31
Net Assets/Liabilities
3,479,030 GBP2023-12-31
3,380,626 GBP2022-12-31
Equity
Called up share capital
99 GBP2023-12-31
99 GBP2022-12-31
Capital redemption reserve
53 GBP2023-12-31
53 GBP2022-12-31
Equity
3,479,030 GBP2023-12-31
3,380,626 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
411,512 GBP2023-01-01 ~ 2023-12-31
421,042 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
82023-01-01 ~ 2023-12-31
92022-01-01 ~ 2022-12-31
Wages/Salaries
2,555,906 GBP2023-01-01 ~ 2023-12-31
2,277,201 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
220,889 GBP2023-01-01 ~ 2023-12-31
239,628 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,864 GBP2023-01-01 ~ 2023-12-31
69,106 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,849,659 GBP2023-01-01 ~ 2023-12-31
2,585,935 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
234,253 GBP2023-01-01 ~ 2023-12-31
213,858 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
48,422 GBP2023-01-01 ~ 2023-12-31
137,016 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
288,734 GBP2023-01-01 ~ 2023-12-31
281,662 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
392,722 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
3,629 GBP2023-12-31
Intangible Assets - Gross Cost
396,351 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
353,045 GBP2023-12-31
333,207 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
3,629 GBP2023-12-31
3,388 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
356,674 GBP2023-12-31
336,595 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
19,838 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
241 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
20,079 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
39,677 GBP2023-12-31
59,515 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
241 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
755,075 GBP2023-12-31
693,856 GBP2022-12-31
Plant and equipment
4,836,229 GBP2023-12-31
4,742,147 GBP2022-12-31
Furniture and fittings
890,277 GBP2023-12-31
806,946 GBP2022-12-31
Motor vehicles
73,681 GBP2023-12-31
68,696 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,772,205 GBP2023-12-31
6,398,187 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-70,001 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-28,630 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-98,631 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
402,454 GBP2023-12-31
288,375 GBP2022-12-31
Plant and equipment
3,776,640 GBP2023-12-31
3,619,596 GBP2022-12-31
Furniture and fittings
624,039 GBP2023-12-31
550,561 GBP2022-12-31
Motor vehicles
39,198 GBP2023-12-31
56,450 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,842,331 GBP2023-12-31
4,514,982 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
114,079 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
220,697 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
73,478 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,258 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
411,512 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-63,653 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-20,510 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-84,163 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
352,621 GBP2023-12-31
405,481 GBP2022-12-31
Plant and equipment
1,059,589 GBP2023-12-31
1,122,551 GBP2022-12-31
Furniture and fittings
266,238 GBP2023-12-31
256,385 GBP2022-12-31
Motor vehicles
34,483 GBP2023-12-31
12,246 GBP2022-12-31
Raw Materials
649,766 GBP2023-12-31
813,312 GBP2022-12-31
Finished Goods
1,337,556 GBP2023-12-31
1,438,120 GBP2022-12-31
Trade Debtors/Trade Receivables
2,425,374 GBP2023-12-31
2,391,888 GBP2022-12-31
Prepayments/Accrued Income
327,402 GBP2023-12-31
266,604 GBP2022-12-31
Amount of corporation tax that is recoverable
18,144 GBP2023-12-31
Bank Overdrafts
-1,195,945 GBP2023-12-31
-1,377,590 GBP2022-12-31
Cash and Cash Equivalents
-1,128,622 GBP2023-12-31
-1,352,364 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,195,945 GBP2023-12-31
1,377,590 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,085,435 GBP2023-12-31
984,386 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
457,407 GBP2023-12-31
377,578 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
3,526 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
278,378 GBP2023-12-31
316,239 GBP2022-12-31
Deferred Tax Liabilities
285,188 GBP2023-12-31
236,766 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
95 shares2023-12-31
95 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
4 shares2023-12-31
4 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
470,956 GBP2023-12-31
435,799 GBP2022-12-31
Between one and five year
1,624,878 GBP2023-12-31
1,609,045 GBP2022-12-31
More than five year
540,834 GBP2023-12-31
900,712 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,636,668 GBP2023-12-31
2,945,556 GBP2022-12-31