Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
5,830,722 GBP2023-01-01 ~ 2023-12-31
4,982,003 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
3,029,881 GBP2023-01-01 ~ 2023-12-31
2,342,986 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,800,841 GBP2023-01-01 ~ 2023-12-31
2,639,017 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,403,461 GBP2023-01-01 ~ 2023-12-31
1,479,292 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,419,802 GBP2023-01-01 ~ 2023-12-31
1,185,640 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
27,559 GBP2023-01-01 ~ 2023-12-31
7,209 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
14,801 GBP2023-01-01 ~ 2023-12-31
40,729 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,432,560 GBP2023-01-01 ~ 2023-12-31
1,152,120 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
409,534 GBP2023-01-01 ~ 2023-12-31
211,071 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,023,026 GBP2023-01-01 ~ 2023-12-31
941,049 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,023,026 GBP2023-01-01 ~ 2023-12-31
941,049 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,862,834 GBP2023-12-31
2,063,119 GBP2022-12-31
Fixed Assets
1,862,834 GBP2023-12-31
2,063,119 GBP2022-12-31
Total Inventories
1,951,645 GBP2023-12-31
1,612,970 GBP2022-12-31
Debtors
2,592,046 GBP2023-12-31
2,911,855 GBP2022-12-31
Cash at bank and in hand
2,788,038 GBP2023-12-31
1,795,265 GBP2022-12-31
Current Assets
7,331,729 GBP2023-12-31
6,320,090 GBP2022-12-31
Creditors
Current
1,187,836 GBP2023-12-31
1,148,633 GBP2022-12-31
Net Current Assets/Liabilities
6,143,893 GBP2023-12-31
5,171,457 GBP2022-12-31
Total Assets Less Current Liabilities
8,006,727 GBP2023-12-31
7,234,576 GBP2022-12-31
Net Assets/Liabilities
7,448,324 GBP2023-12-31
6,555,119 GBP2022-12-31
Equity
7,448,324 GBP2023-12-31
6,555,119 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,023,026 GBP2023-01-01 ~ 2023-12-31
946,173 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-129,821 GBP2023-01-01 ~ 2023-12-31
-316,292 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-129,821 GBP2023-01-01 ~ 2023-12-31
-316,292 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,646,118 GBP2023-01-01 ~ 2023-12-31
1,566,536 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
157,886 GBP2023-01-01 ~ 2023-12-31
154,570 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,587 GBP2023-01-01 ~ 2023-12-31
73,841 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,900,591 GBP2023-01-01 ~ 2023-12-31
1,794,947 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
542023-01-01 ~ 2023-12-31
442022-01-01 ~ 2022-12-31
Director Remuneration
249,275 GBP2023-01-01 ~ 2023-12-31
302,796 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
157,807 GBP2023-01-01 ~ 2023-12-31
179,237 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
372,300 GBP2023-01-01 ~ 2023-12-31
269,616 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
128,070 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
128,070 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,850,665 GBP2023-12-31
3,825,665 GBP2022-12-31
Motor vehicles
205,123 GBP2023-12-31
205,123 GBP2022-12-31
Computers
163,377 GBP2023-12-31
148,434 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,226,865 GBP2023-12-31
5,186,922 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,947,361 GBP2023-12-31
2,757,659 GBP2022-12-31
Motor vehicles
183,398 GBP2023-12-31
159,130 GBP2022-12-31
Computers
134,451 GBP2023-12-31
126,667 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,364,031 GBP2023-12-31
3,123,803 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
189,702 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
24,268 GBP2023-01-01 ~ 2023-12-31
Computers
7,784 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
240,228 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
903,304 GBP2023-12-31
1,068,006 GBP2022-12-31
Motor vehicles
21,725 GBP2023-12-31
45,993 GBP2022-12-31
Computers
28,926 GBP2023-12-31
21,767 GBP2022-12-31
Raw Materials
1,235,402 GBP2023-12-31
1,192,703 GBP2022-12-31
Finished Goods
716,243 GBP2023-12-31
420,267 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
688,195 GBP2023-12-31
1,109,499 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,763,948 GBP2023-12-31
1,761,248 GBP2022-12-31
Other Debtors
Current
40,308 GBP2023-12-31
41,108 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,592,046 GBP2023-12-31
2,911,855 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
10,160 GBP2023-12-31
99,101 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
133,516 GBP2023-12-31
161,791 GBP2022-12-31
Trade Creditors/Trade Payables
Current
274,220 GBP2023-12-31
355,479 GBP2022-12-31
Corporation Tax Payable
Current
428,333 GBP2023-12-31
269,616 GBP2022-12-31
Other Taxation & Social Security Payable
Current
50,303 GBP2023-12-31
43,084 GBP2022-12-31
Other Creditors
Current
699 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
22,181 GBP2023-12-31
19,681 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
14,941 GBP2023-12-31
25,195 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
100,312 GBP2023-12-31
225,924 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,160 GBP2023-12-31
99,101 GBP2022-12-31
Non-current, Between one and two years
14,941 GBP2023-12-31
25,195 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
100,312 GBP2023-12-31
225,924 GBP2022-12-31
hire purchase agreements
233,828 GBP2023-12-31
387,715 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
21,055 GBP2023-12-31
23,990 GBP2022-12-31
Between one and five year
5,104 GBP2023-12-31
26,159 GBP2022-12-31
All periods
26,159 GBP2023-12-31
50,149 GBP2022-12-31
Bank Borrowings
Secured
25,101 GBP2023-12-31
124,296 GBP2022-12-31
Total Borrowings
Secured
258,929 GBP2023-12-31
512,011 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
165,741 GBP2023-12-31
128,507 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
Equity
Revaluation reserve
254,762 GBP2023-12-31
254,762 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,023,026 GBP2023-01-01 ~ 2023-12-31