Turnover/Revenue
15,303,088 GBP2023-01-01 ~ 2023-12-31
13,752,689 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,639,143 GBP2023-01-01 ~ 2023-12-31
-12,184,266 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,663,945 GBP2023-01-01 ~ 2023-12-31
1,568,423 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,341,364 GBP2023-01-01 ~ 2023-12-31
-1,290,771 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
322,581 GBP2023-01-01 ~ 2023-12-31
277,652 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-255,680 GBP2023-01-01 ~ 2023-12-31
-130,075 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
66,136 GBP2023-01-01 ~ 2023-12-31
147,577 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
61,274 GBP2023-01-01 ~ 2023-12-31
117,887 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
740,143 GBP2023-12-31
722,369 GBP2022-12-31
Property, Plant & Equipment
2,164,797 GBP2023-12-31
2,041,297 GBP2022-12-31
Fixed Assets
2,164,797 GBP2023-12-31
2,041,297 GBP2022-12-31
Total Inventories
2,572,758 GBP2023-12-31
4,505,238 GBP2022-12-31
Debtors
231,428 GBP2023-12-31
605,588 GBP2022-12-31
Current Assets
2,804,186 GBP2023-12-31
5,110,826 GBP2022-12-31
Creditors
-2,955,797 GBP2023-12-31
-5,121,328 GBP2022-12-31
Net Current Assets/Liabilities
-151,611 GBP2023-12-31
-10,502 GBP2022-12-31
Total Assets Less Current Liabilities
2,013,186 GBP2023-12-31
2,030,795 GBP2022-12-31
Net Assets/Liabilities
1,331,083 GBP2023-12-31
1,313,309 GBP2022-12-31
Equity
Called up share capital
395,500 GBP2023-12-31
395,500 GBP2022-12-31
Share premium
49,650 GBP2023-12-31
49,650 GBP2022-12-31
Revaluation reserve
145,790 GBP2023-12-31
145,790 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
71,707 GBP2023-01-01 ~ 2023-12-31
54,425 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-224,807 GBP2023-12-31
-27,702 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
-102,534 GBP2023-12-31
-137,395 GBP2022-12-31
Wages/Salaries
815,816 GBP2023-01-01 ~ 2023-12-31
781,792 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
64,279 GBP2023-01-01 ~ 2023-12-31
64,478 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,062 GBP2023-01-01 ~ 2023-12-31
20,158 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
900,157 GBP2023-01-01 ~ 2023-12-31
866,428 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
42023-01-01 ~ 2023-12-31
42022-01-01 ~ 2022-12-31
Average Number of Employees
422023-01-01 ~ 2023-12-31
422022-01-01 ~ 2022-12-31
Current Tax for the Period
9,016 GBP2023-01-01 ~ 2023-12-31
26,429 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
12,566 GBP2023-01-01 ~ 2023-12-31
28,040 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,807,955 GBP2023-12-31
1,777,140 GBP2022-12-31
Plant and equipment
831,835 GBP2023-12-31
815,443 GBP2022-12-31
Motor vehicles
129,500 GBP2023-12-31
34,249 GBP2022-12-31
Furniture and fittings
611,050 GBP2023-12-31
584,376 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,380,340 GBP2023-12-31
3,211,208 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-76,299 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-76,299 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
714,311 GBP2023-12-31
689,872 GBP2022-12-31
Motor vehicles
17,635 GBP2023-12-31
18,935 GBP2022-12-31
Furniture and fittings
483,597 GBP2023-12-31
461,104 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,215,543 GBP2023-12-31
1,169,911 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
24,439 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
24,775 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
22,493 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
71,707 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-26,075 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,075 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,807,955 GBP2023-12-31
1,777,140 GBP2022-12-31
Plant and equipment
117,524 GBP2023-12-31
125,571 GBP2022-12-31
Motor vehicles
111,865 GBP2023-12-31
15,314 GBP2022-12-31
Furniture and fittings
127,453 GBP2023-12-31
123,272 GBP2022-12-31
Other types of inventories not specified separately
2,572,758 GBP2023-12-31
4,505,238 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
128,737 GBP2023-12-31
92,718 GBP2022-12-31
Prepayments/Accrued Income
Current
102,691 GBP2023-12-31
134,215 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
378,655 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
3,050 GBP2023-12-31
3,231 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,484,431 GBP2023-12-31
4,852,335 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
327,341 GBP2023-12-31
165,097 GBP2022-12-31
Corporation Tax Payable
Current
35,445 GBP2023-12-31
26,429 GBP2022-12-31
Other Taxation & Social Security Payable
Current
19,244 GBP2023-12-31
14,488 GBP2022-12-31
Amount of value-added tax that is payable
Current
38,347 GBP2023-12-31
Other Creditors
Current
16,122 GBP2023-12-31
40,306 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
7,438 GBP2023-12-31
5,818 GBP2022-12-31
Amounts owed to directors
Current
24,379 GBP2023-12-31
13,624 GBP2022-12-31
Creditors
Current
2,955,797 GBP2023-12-31
5,121,328 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
80,406 GBP2023-12-31
12,930 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
556,350 GBP2023-12-31
655,055 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
3,050 GBP2023-12-31
3,231 GBP2022-12-31
Between one and five year
80,406 GBP2023-12-31
12,930 GBP2022-12-31
Minimum gross finance lease payments owing
83,456 GBP2023-12-31
16,161 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
83,456 GBP2023-12-31
16,161 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
45,347 GBP2023-12-31
49,501 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
290,000 shares2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
15,500 shares2023-12-31
Nominal value of allotted share capital
Class 2 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
90,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
15,489 GBP2023-12-31
17,708 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
15,489 GBP2023-12-31
17,708 GBP2022-12-31