Turnover/Revenue
30,249,287 GBP2022-01-01 ~ 2022-12-31
27,433,128 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-21,765,340 GBP2022-01-01 ~ 2022-12-31
-19,191,930 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
8,483,947 GBP2022-01-01 ~ 2022-12-31
8,241,198 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-3,236,703 GBP2022-01-01 ~ 2022-12-31
-2,792,560 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
5,247,244 GBP2022-01-01 ~ 2022-12-31
5,448,638 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,100 GBP2022-01-01 ~ 2022-12-31
359 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,747 GBP2022-01-01 ~ 2022-12-31
-1,883 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
5,263,597 GBP2022-01-01 ~ 2022-12-31
5,447,114 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
4,265,073 GBP2022-01-01 ~ 2022-12-31
4,481,397 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
812,226 GBP2022-12-31
844,412 GBP2021-12-31
Total Inventories
1,312,228 GBP2022-12-31
1,649,489 GBP2021-12-31
Debtors
6,916,913 GBP2022-12-31
5,349,761 GBP2021-12-31
Cash at bank and in hand
10,657,534 GBP2022-12-31
6,928,157 GBP2021-12-31
Current Assets
18,886,675 GBP2022-12-31
13,927,407 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-10,004,458 GBP2022-12-31
-6,911,677 GBP2021-12-31
Net Current Assets/Liabilities
8,882,217 GBP2022-12-31
7,015,730 GBP2021-12-31
Total Assets Less Current Liabilities
9,694,443 GBP2022-12-31
7,860,142 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-24,694 GBP2022-12-31
-42,763 GBP2021-12-31
Net Assets/Liabilities
9,516,863 GBP2022-12-31
7,651,790 GBP2021-12-31
Equity
Called up share capital
50,000 GBP2022-12-31
50,000 GBP2021-12-31
50,000 GBP2020-12-31
Capital redemption reserve
1,200 GBP2022-12-31
1,200 GBP2021-12-31
Retained earnings (accumulated losses)
9,465,663 GBP2022-12-31
7,600,590 GBP2021-12-31
5,494,193 GBP2020-12-31
Equity
9,516,863 GBP2022-12-31
7,651,790 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,265,073 GBP2022-01-01 ~ 2022-12-31
4,481,397 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,375,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-2,400,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
288,707 GBP2022-01-01 ~ 2022-12-31
189,654 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
11,773 GBP2022-01-01 ~ 2022-12-31
10,000 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1862022-01-01 ~ 2022-12-31
1712021-01-01 ~ 2021-12-31
Wages/Salaries
4,547,337 GBP2022-01-01 ~ 2022-12-31
4,106,881 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
388,357 GBP2022-01-01 ~ 2022-12-31
320,514 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
188,569 GBP2022-01-01 ~ 2022-12-31
174,302 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,124,263 GBP2022-01-01 ~ 2022-12-31
4,601,697 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
7,600 GBP2022-01-01 ~ 2022-12-31
10,854 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-12,702 GBP2022-01-01 ~ 2022-12-31
122,184 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
200,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
200,000 GBP2021-12-31
Intangible Assets
Goodwill
0 GBP2022-12-31
0 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,933,139 GBP2022-12-31
1,901,783 GBP2021-12-31
Furniture and fittings
287,337 GBP2022-12-31
194,670 GBP2021-12-31
Motor vehicles
724,126 GBP2022-12-31
601,559 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,944,602 GBP2022-12-31
2,698,012 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-10,650 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-10,650 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,563,439 GBP2022-12-31
1,454,431 GBP2021-12-31
Furniture and fittings
194,104 GBP2022-12-31
171,654 GBP2021-12-31
Motor vehicles
374,833 GBP2022-12-31
227,515 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,132,376 GBP2022-12-31
1,853,600 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
118,939 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
22,450 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
147,318 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
288,707 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-9,931 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,931 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
369,700 GBP2022-12-31
447,352 GBP2021-12-31
Furniture and fittings
93,233 GBP2022-12-31
23,016 GBP2021-12-31
Motor vehicles
349,293 GBP2022-12-31
374,044 GBP2021-12-31
Raw materials and consumables
864,748 GBP2022-12-31
1,085,471 GBP2021-12-31
Value of work in progress
154,504 GBP2022-12-31
214,191 GBP2021-12-31
Finished Goods/Goods for Resale
292,976 GBP2022-12-31
349,827 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,401,014 GBP2022-12-31
1,973,356 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
3,681,319 GBP2022-12-31
2,681,888 GBP2021-12-31
Other Debtors
Current
32 GBP2022-12-31
37 GBP2021-12-31
Prepayments/Accrued Income
Current
834,548 GBP2022-12-31
694,480 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
6,916,913 GBP2022-12-31
5,349,761 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
18,070 GBP2022-12-31
18,070 GBP2021-12-31
Trade Creditors/Trade Payables
Current
3,907,401 GBP2022-12-31
3,048,339 GBP2021-12-31
Amounts owed to group undertakings
Current
4,524,015 GBP2022-12-31
2,523,418 GBP2021-12-31
Corporation Tax Payable
Current
540,522 GBP2022-12-31
453,981 GBP2021-12-31
Other Taxation & Social Security Payable
Current
651,273 GBP2022-12-31
617,840 GBP2021-12-31
Other Creditors
Current
14,916 GBP2022-12-31
12,579 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
348,261 GBP2022-12-31
237,450 GBP2021-12-31
Creditors
Current
10,004,458 GBP2022-12-31
6,911,677 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
24,694 GBP2022-12-31
42,763 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
18,070 GBP2022-12-31
18,070 GBP2021-12-31
Minimum gross finance lease payments owing
42,764 GBP2022-12-31
60,833 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
152,861 GBP2022-12-31
77,497 GBP2021-12-31
Between two and five year
142,683 GBP2022-12-31
63,997 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
295,544 GBP2022-12-31
141,494 GBP2021-12-31