Average Number of Employees
332023-01-01 ~ 2023-12-31
332022-01-01 ~ 2022-12-31
Turnover/Revenue
7,651,554 GBP2023-01-01 ~ 2023-12-31
3,557,631 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,870,357 GBP2023-01-01 ~ 2023-12-31
-2,703,481 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,781,197 GBP2023-01-01 ~ 2023-12-31
854,150 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,154,301 GBP2023-01-01 ~ 2023-12-31
-1,773,672 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
548,617 GBP2023-01-01 ~ 2023-12-31
87,772 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,825 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
357,893 GBP2023-01-01 ~ 2023-12-31
25,514 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
199,236 GBP2023-01-01 ~ 2023-12-31
31,526 GBP2022-01-01 ~ 2022-12-31
Fixed Assets - Investments
9,546,875 GBP2023-12-31
7,103,605 GBP2022-12-31
Fixed Assets
10,858,156 GBP2023-12-31
7,877,551 GBP2022-12-31
Total Inventories
1,447,272 GBP2023-12-31
1,475,944 GBP2022-12-31
Debtors
Current
2,110,382 GBP2023-12-31
1,669,764 GBP2022-12-31
Cash at bank and in hand
293,993 GBP2023-12-31
485,635 GBP2022-12-31
Current Assets
3,851,647 GBP2023-12-31
3,631,343 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,598,125 GBP2023-12-31
-5,287,529 GBP2022-12-31
Net Current Assets/Liabilities
-4,746,478 GBP2023-12-31
-1,656,186 GBP2022-12-31
Total Assets Less Current Liabilities
6,111,678 GBP2023-12-31
6,221,365 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-642,669 GBP2023-12-31
-140,883 GBP2022-12-31
Net Assets/Liabilities
5,421,409 GBP2023-12-31
6,034,633 GBP2022-12-31
Equity
Called up share capital
14,386 GBP2023-12-31
14,386 GBP2022-12-31
14,386 GBP2022-01-01
Share premium
2,097,784 GBP2023-12-31
2,097,784 GBP2022-12-31
2,097,784 GBP2022-01-01
Retained earnings (accumulated losses)
3,309,239 GBP2023-12-31
3,922,463 GBP2022-12-31
3,890,937 GBP2022-01-01
Equity
5,421,409 GBP2023-12-31
6,034,633 GBP2022-12-31
6,003,107 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
199,236 GBP2023-01-01 ~ 2023-12-31
31,526 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-812,460 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-812,460 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
283,160 GBP2023-01-01 ~ 2023-12-31
113,273 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,372,768 GBP2023-01-01 ~ 2023-12-31
1,205,171 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
244,642 GBP2023-01-01 ~ 2023-12-31
123,417 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,721,690 GBP2023-01-01 ~ 2023-12-31
1,372,854 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
84,403 GBP2023-01-01 ~ 2023-12-31
82,234 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
84,178 GBP2023-01-01 ~ 2023-12-31
4,848 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
377,152 GBP2023-12-31
377,152 GBP2022-12-31
Plant and equipment
1,108,619 GBP2023-12-31
1,093,860 GBP2022-12-31
Motor vehicles
170,452 GBP2023-12-31
194,791 GBP2022-12-31
Furniture and fittings
411,759 GBP2023-12-31
414,369 GBP2022-12-31
Computers
642,561 GBP2023-12-31
569,365 GBP2022-12-31
Other
1,134,429 GBP2023-12-31
415,364 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,844,972 GBP2023-12-31
3,064,901 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-24,339 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-2,610 GBP2023-01-01 ~ 2023-12-31
Other
-42,225 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-69,174 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
998,427 GBP2022-12-31
Furniture and fittings
404,947 GBP2022-12-31
Computers
553,838 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,290,955 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
21,442 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
45,460 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
3,377 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
12,586 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
283,160 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-2,847 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-1,049 GBP2023-01-01 ~ 2023-12-31
Other
-36,528 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-40,424 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,019,869 GBP2023-12-31
Motor vehicles
42,613 GBP2023-12-31
Furniture and fittings
407,275 GBP2023-12-31
Computers
566,424 GBP2023-12-31
Other
246,037 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,533,691 GBP2023-12-31
Raw materials and consumables
1,365,195 GBP2023-12-31
709,527 GBP2022-12-31
Finished Goods/Goods for Resale
82,077 GBP2023-12-31
766,417 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,318,385 GBP2023-12-31
1,312,787 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
704,228 GBP2023-12-31
271,376 GBP2022-12-31
Other Debtors
Current
31,962 GBP2023-12-31
16,441 GBP2022-12-31
Prepayments/Accrued Income
Current
65,415 GBP2023-12-31
59,443 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
-9,608 GBP2023-12-31
9,717 GBP2022-12-31
Cash and Cash Equivalents
293,993 GBP2023-12-31
485,635 GBP2022-12-31
Trade Creditors/Trade Payables
Current
708,399 GBP2023-12-31
632,555 GBP2022-12-31
Amounts owed to group undertakings
Current
7,045,336 GBP2023-12-31
3,766,808 GBP2022-12-31
Corporation Tax Payable
Current
55,917 GBP2023-12-31
Other Taxation & Social Security Payable
Current
292,007 GBP2023-12-31
433,208 GBP2022-12-31
Other Creditors
Current
83,376 GBP2023-12-31
74,502 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
166,512 GBP2023-12-31
199,464 GBP2022-12-31
Creditors
Current
8,598,125 GBP2023-12-31
5,287,529 GBP2022-12-31
Non-current
642,669 GBP2023-12-31
140,883 GBP2022-12-31
Net Deferred Tax Liability/Asset
-47,600 GBP2023-12-31
-45,849 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,751 GBP2023-01-01 ~ 2023-12-31
-45,849 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-47,600 GBP2023-12-31
-47,797 GBP2022-12-31
Deferred Tax Liabilities
-47,600 GBP2023-12-31
-45,849 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
14,386 shares2023-12-31
14,386 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31