(expand)Profit/Loss on Ordinary Activities Before Tax
1,173,295 GBP2023-01-01 ~ 2023-12-31
1,023,576 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-250,954 GBP2023-01-01 ~ 2023-12-31
-162,917 GBP2022-01-01 ~ 2022-12-31
162,917 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
922,341 GBP2023-01-01 ~ 2023-12-31
860,659 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,922,805 GBP2023-12-31
1,964,207 GBP2022-12-31
Fixed Assets - Investments
444,359 GBP2023-12-31
444,359 GBP2022-12-31
Fixed Assets
2,367,164 GBP2023-12-31
2,408,566 GBP2022-12-31
Total Inventories
5,879,132 GBP2023-12-31
5,372,280 GBP2022-12-31
Debtors
Current
2,844,416 GBP2023-12-31
4,011,065 GBP2022-12-31
Cash at bank and in hand
643,108 GBP2023-12-31
215,175 GBP2022-12-31
Current Assets
9,366,656 GBP2023-12-31
9,598,520 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,856,193 GBP2023-12-31
-7,176,884 GBP2022-12-31
Net Current Assets/Liabilities
3,510,463 GBP2023-12-31
2,421,636 GBP2022-12-31
Total Assets Less Current Liabilities
5,877,627 GBP2023-12-31
4,830,202 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-601,350 GBP2023-12-31
-426,416 GBP2022-12-31
Net Assets/Liabilities
5,192,474 GBP2023-12-31
4,270,133 GBP2022-12-31
Equity
Called up share capital
272,500 GBP2023-12-31
272,500 GBP2022-12-31
272,500 GBP2022-01-01
Capital redemption reserve
2,645,000 GBP2023-12-31
2,645,000 GBP2022-12-31
2,645,000 GBP2022-01-01
Other miscellaneous reserve
-684,725 GBP2023-12-31
-684,725 GBP2022-12-31
-684,725 GBP2022-01-01
Retained earnings (accumulated losses)
2,959,699 GBP2023-12-31
2,037,358 GBP2022-12-31
1,976,699 GBP2022-01-01
Equity
5,192,474 GBP2023-12-31
4,270,133 GBP2022-12-31
4,209,474 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
922,341 GBP2023-01-01 ~ 2023-12-31
860,659 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-800,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
19,000 GBP2023-01-01 ~ 2023-12-31
20,425 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,379,735 GBP2023-01-01 ~ 2023-12-31
3,803,239 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
339,802 GBP2023-01-01 ~ 2023-12-31
365,860 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,831,266 GBP2023-01-01 ~ 2023-12-31
4,326,011 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
296,420 GBP2023-01-01 ~ 2023-12-31
351,900 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-49,850 GBP2023-01-01 ~ 2023-12-31
82,377 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
293,324 GBP2023-01-01 ~ 2023-12-31
194,479 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
800,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
257,821 GBP2023-12-31
257,821 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
257,821 GBP2023-12-31
257,821 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
267,784 GBP2023-12-31
335,692 GBP2022-12-31
Furniture and fittings
319,044 GBP2023-12-31
265,800 GBP2022-12-31
Office equipment
530,135 GBP2023-12-31
527,057 GBP2022-12-31
Other
7,198,461 GBP2023-12-31
7,219,976 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
11,467,162 GBP2023-12-31
11,298,267 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-94,236 GBP2023-01-01 ~ 2023-12-31
Other
-83,331 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-178,770 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
317,291 GBP2022-12-31
Furniture and fittings
194,287 GBP2022-12-31
Office equipment
502,709 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,334,060 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
10,190 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
29,861 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
21,345 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
262,611 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
120,927 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-90,671 GBP2023-01-01 ~ 2023-12-31
Other
-81,922 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-173,241 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
236,810 GBP2023-12-31
Furniture and fittings
224,148 GBP2023-12-31
Office equipment
523,406 GBP2023-12-31
Other
6,479,193 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,544,357 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
30,974 GBP2023-12-31
18,401 GBP2022-12-31
Furniture and fittings
94,896 GBP2023-12-31
71,513 GBP2022-12-31
Office equipment
6,729 GBP2023-12-31
24,348 GBP2022-12-31
Other
719,268 GBP2023-12-31
893,224 GBP2022-12-31
Land and buildings
1,070,938 GBP2023-12-31
956,721 GBP2022-12-31
Raw materials and consumables
2,350,100 GBP2023-12-31
1,099,964 GBP2022-12-31
Value of work in progress
2,663,148 GBP2023-12-31
3,870,124 GBP2022-12-31
Finished Goods/Goods for Resale
865,884 GBP2023-12-31
402,192 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,855,711 GBP2023-12-31
2,637,143 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
586,609 GBP2023-12-31
400,033 GBP2022-12-31
Other Debtors
Current
36,236 GBP2023-12-31
36,236 GBP2022-12-31
Prepayments/Accrued Income
Current
365,860 GBP2023-12-31
353,249 GBP2022-12-31
Cash and Cash Equivalents
643,108 GBP2023-12-31
215,175 GBP2022-12-31
Bank Borrowings
Current
83,333 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,285,751 GBP2023-12-31
2,667,288 GBP2022-12-31
Amounts owed to group undertakings
Current
202,123 GBP2023-12-31
1,599,499 GBP2022-12-31
Corporation Tax Payable
Current
394,329 GBP2023-12-31
309,848 GBP2022-12-31
Taxation/Social Security Payable
Current
186,178 GBP2023-12-31
85,886 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
102,485 GBP2023-12-31
193,156 GBP2022-12-31
Other Creditors
Current
1,008,633 GBP2023-12-31
1,444,706 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
556,982 GBP2023-12-31
876,501 GBP2022-12-31
Creditors
Current
5,856,193 GBP2023-12-31
7,176,884 GBP2022-12-31
Bank Borrowings
Non-current
416,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
173,903 GBP2023-12-31
305,636 GBP2022-12-31
Other Creditors
Non-current
10,780 GBP2023-12-31
120,780 GBP2022-12-31
Creditors
Non-current
601,350 GBP2023-12-31
426,416 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
83,333 GBP2023-12-31
Non-current, Between one and two years
83,333 GBP2023-12-31
Non-current, Between two and five year
250,000 GBP2023-12-31
Total Borrowings
500,000 GBP2023-12-31
Minimum gross finance lease payments owing
276,388 GBP2023-12-31
498,792 GBP2022-12-31
Net Deferred Tax Liability/Asset
-83,803 GBP2023-12-31
83,803 GBP2023-12-31
-133,653 GBP2022-12-31
133,653 GBP2022-12-31
-51,276 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
49,850 GBP2023-01-01 ~ 2023-12-31
-82,377 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
83,803 GBP2023-12-31
133,653 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,635,000 shares2023-12-31
1,635,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,090,000 shares2023-12-31
1,090,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.102023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,372,975 GBP2023-12-31
1,106,674 GBP2022-12-31
Between one and five year
1,248,717 GBP2023-12-31
1,623,211 GBP2022-12-31
More than five year
1,142,560 GBP2023-12-31
1,313,156 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,764,252 GBP2023-12-31
4,043,041 GBP2022-12-31