Average Number of Employees
1372023-01-01 ~ 2023-12-31
1252022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,577,072 GBP2023-12-31
1,655,204 GBP2022-12-31
Fixed Assets
1,577,072 GBP2023-12-31
1,655,204 GBP2022-12-31
Total Inventories
4,624,900 GBP2023-12-31
7,259,076 GBP2022-12-31
Debtors
Non-current
6,029,167 GBP2022-12-31
Current
5,791,908 GBP2023-12-31
6,624,172 GBP2022-12-31
Cash at bank and in hand
12,439,542 GBP2023-12-31
6,567,246 GBP2022-12-31
Current Assets
22,856,350 GBP2023-12-31
26,479,661 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,905,940 GBP2023-12-31
-13,664,086 GBP2022-12-31
Net Current Assets/Liabilities
12,950,410 GBP2023-12-31
12,815,575 GBP2022-12-31
Total Assets Less Current Liabilities
14,527,482 GBP2023-12-31
14,470,779 GBP2022-12-31
Net Assets/Liabilities
14,497,413 GBP2023-12-31
14,470,779 GBP2022-12-31
Equity
Called up share capital
236,517 GBP2023-12-31
236,517 GBP2022-12-31
236,517 GBP2022-01-01
Capital redemption reserve
7,292,281 GBP2023-12-31
7,292,281 GBP2022-12-31
7,292,281 GBP2022-01-01
Retained earnings (accumulated losses)
6,968,615 GBP2023-12-31
6,941,981 GBP2022-12-31
3,834,155 GBP2022-01-01
Equity
14,497,413 GBP2023-12-31
14,470,779 GBP2022-12-31
11,362,953 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
26,634 GBP2023-01-01 ~ 2023-12-31
3,107,826 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
26,634 GBP2023-01-01 ~ 2023-12-31
3,107,826 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
26,634 GBP2023-01-01 ~ 2023-12-31
3,107,826 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
26,634 GBP2023-01-01 ~ 2023-12-31
3,107,826 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
167,954 GBP2023-01-01 ~ 2023-12-31
142,691 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
12,439,542 GBP2023-12-31
6,567,246 GBP2022-12-31
10,463,934 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Motor vehicles
02023-01-01 ~ 2023-12-31
Furniture and fittings
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,950 GBP2023-01-01 ~ 2023-12-31
12,700 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,924,476 GBP2023-01-01 ~ 2023-12-31
6,003,523 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
618,177 GBP2023-01-01 ~ 2023-12-31
650,220 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,883,915 GBP2023-01-01 ~ 2023-12-31
6,924,129 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
150,139 GBP2023-01-01 ~ 2023-12-31
208,021 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
30,069 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
81,855 GBP2023-01-01 ~ 2023-12-31
689,054 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
108,489 GBP2023-01-01 ~ 2023-12-31
3,796,880 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
25,495 GBP2023-01-01 ~ 2023-12-31
721,407 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,849,939 GBP2023-12-31
2,849,939 GBP2022-12-31
Plant and equipment
104,386 GBP2023-12-31
104,386 GBP2022-12-31
Motor vehicles
7,229 GBP2023-12-31
7,229 GBP2022-12-31
Furniture and fittings
2,316,213 GBP2023-12-31
2,226,391 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,277,767 GBP2023-12-31
5,187,945 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
79,865 GBP2022-12-31
Motor vehicles
7,229 GBP2022-12-31
Furniture and fittings
2,071,431 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,532,741 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
532 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
107,092 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
167,954 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
80,397 GBP2023-12-31
Motor vehicles
7,229 GBP2023-12-31
Furniture and fittings
2,178,523 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,700,695 GBP2023-12-31
Property, Plant & Equipment
Buildings
1,415,393 GBP2023-12-31
1,475,723 GBP2022-12-31
Plant and equipment
23,989 GBP2023-12-31
24,521 GBP2022-12-31
Furniture and fittings
137,690 GBP2023-12-31
154,960 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,517,396 GBP2023-12-31
6,329,652 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,455 GBP2023-12-31
19,534 GBP2022-12-31
Other Debtors
Current
102,851 GBP2023-12-31
2,139 GBP2022-12-31
Prepayments/Accrued Income
Current
165,206 GBP2023-12-31
272,847 GBP2022-12-31
Trade Creditors/Trade Payables
Current
715,149 GBP2023-12-31
813,106 GBP2022-12-31
Amounts owed to group undertakings
Current
1,472,351 GBP2023-12-31
2,817,578 GBP2022-12-31
Corporation Tax Payable
Current
51,609 GBP2023-12-31
689,054 GBP2022-12-31
Taxation/Social Security Payable
Current
1,033,584 GBP2023-12-31
1,509,597 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
6,633,247 GBP2023-12-31
7,834,751 GBP2022-12-31
Creditors
Current
9,905,940 GBP2023-12-31
13,664,086 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-30,069 GBP2023-01-01 ~ 2023-12-31
Net Deferred Tax Liability/Asset
-30,069 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-30,069 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
236,517 shares2023-12-31
236,517 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
598,846 GBP2023-12-31
389,480 GBP2022-12-31
Between one and five year
499,136 GBP2023-12-31
479,400 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,097,982 GBP2023-12-31
868,880 GBP2022-12-31