Property, Plant & Equipment
401,243 GBP2023-12-31
359,885 GBP2022-12-31
Debtors
1,684,344 GBP2023-12-31
2,236,545 GBP2022-12-31
Cash at bank and in hand
188,159 GBP2023-12-31
245,375 GBP2022-12-31
Current Assets
3,867,729 GBP2023-12-31
4,560,158 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-823,891 GBP2023-12-31
-1,287,799 GBP2022-12-31
Net Current Assets/Liabilities
3,043,838 GBP2023-12-31
3,272,359 GBP2022-12-31
Total Assets Less Current Liabilities
3,445,081 GBP2023-12-31
3,632,244 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-84,534 GBP2023-12-31
-146,593 GBP2022-12-31
Net Assets/Liabilities
3,304,134 GBP2023-12-31
3,429,706 GBP2022-12-31
Equity
Called up share capital
8,000 GBP2023-12-31
8,000 GBP2022-12-31
Capital redemption reserve
2,400 GBP2023-12-31
2,400 GBP2022-12-31
Retained earnings (accumulated losses)
3,293,734 GBP2023-12-31
3,419,306 GBP2022-12-31
Equity
3,304,134 GBP2023-12-31
3,429,706 GBP2022-12-31
Average Number of Employees
352023-01-01 ~ 2023-12-31
332022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
240,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
240,000 GBP2022-12-31
Intangible Assets
Net goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,047,801 GBP2023-12-31
947,492 GBP2022-12-31
Furniture and fittings
331,322 GBP2023-12-31
327,413 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,379,123 GBP2023-12-31
1,274,905 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
738,360 GBP2023-12-31
691,590 GBP2022-12-31
Furniture and fittings
239,520 GBP2023-12-31
223,430 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
977,880 GBP2023-12-31
915,020 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
46,770 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
16,090 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
62,860 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
309,441 GBP2023-12-31
255,902 GBP2022-12-31
Furniture and fittings
91,802 GBP2023-12-31
103,983 GBP2022-12-31
Finished Goods/Goods for Resale
1,995,226 GBP2023-12-31
2,078,238 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
681,767 GBP2023-12-31
966,062 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
49,750 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
896,640 GBP2023-12-31
1,128,029 GBP2022-12-31
Other Debtors
Current
0 GBP2023-12-31
108,517 GBP2022-12-31
Prepayments/Accrued Income
Current
54,472 GBP2023-12-31
29,907 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,684,344 GBP2023-12-31
2,236,545 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
45,000 GBP2023-12-31
45,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
17,063 GBP2023-12-31
16,633 GBP2022-12-31
Trade Creditors/Trade Payables
Current
446,264 GBP2023-12-31
910,815 GBP2022-12-31
Amounts owed to group undertakings
Current
19,271 GBP2023-12-31
17,445 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
42,955 GBP2022-12-31
Other Taxation & Social Security Payable
Current
115,919 GBP2023-12-31
199,323 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
44,471 GBP2023-12-31
45,749 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
78,750 GBP2023-12-31
123,750 GBP2022-12-31
Other Creditors
Non-current
5,784 GBP2023-12-31
22,843 GBP2022-12-31
Creditors
Non-current
84,534 GBP2023-12-31
146,593 GBP2022-12-31
Bank Borrowings
123,750 GBP2023-12-31
168,750 GBP2022-12-31
Total Borrowings
Current
45,000 GBP2023-12-31
45,000 GBP2022-12-31
Non-current
78,750 GBP2023-12-31
123,750 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
17,063 GBP2023-12-31
16,633 GBP2022-12-31
Minimum gross finance lease payments owing
22,847 GBP2023-12-31
39,476 GBP2022-12-31
Number of Shares Issued (Fully Paid)
8,000 shares2023-12-31
8,000 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
326,820 GBP2023-12-31
279,734 GBP2022-12-31
Between two and five year
1,069,081 GBP2023-12-31
939,970 GBP2022-12-31
More than five year
367,688 GBP2023-12-31
539,240 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,763,589 GBP2023-12-31
1,758,944 GBP2022-12-31